[ORNA] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -62.14%
YoY- 44.57%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 58,082 65,422 53,985 55,455 57,402 46,681 31,339 10.82%
PBT 2,932 3,204 1,796 2,634 2,057 392 1,859 7.88%
Tax -546 -518 -234 -380 -500 0 -249 13.97%
NP 2,386 2,686 1,562 2,254 1,557 392 1,610 6.77%
-
NP to SH 2,317 2,616 1,522 2,196 1,519 365 1,573 6.66%
-
Tax Rate 18.62% 16.17% 13.03% 14.43% 24.31% 0.00% 13.39% -
Total Cost 55,696 62,736 52,423 53,201 55,845 46,289 29,729 11.02%
-
Net Worth 132,187 123,018 114,335 109,799 103,021 96,836 97,089 5.27%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 132,187 123,018 114,335 109,799 103,021 96,836 97,089 5.27%
NOSH 74,262 74,107 74,243 75,205 75,198 74,489 75,263 -0.22%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.11% 4.11% 2.89% 4.06% 2.71% 0.84% 5.14% -
ROE 1.75% 2.13% 1.33% 2.00% 1.47% 0.38% 1.62% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 78.21 88.28 72.71 73.74 76.33 62.67 41.64 11.07%
EPS 3.12 3.53 2.05 2.92 2.02 0.49 2.09 6.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.66 1.54 1.46 1.37 1.30 1.29 5.51%
Adjusted Per Share Value based on latest NOSH - 75,205
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 78.22 88.10 72.70 74.68 77.30 62.86 42.20 10.82%
EPS 3.12 3.52 2.05 2.96 2.05 0.49 2.12 6.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7801 1.6567 1.5397 1.4787 1.3874 1.3041 1.3075 5.27%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.30 1.13 0.565 0.44 0.40 0.39 0.23 -
P/RPS 1.66 1.28 0.78 0.60 0.52 0.62 0.55 20.20%
P/EPS 41.67 32.01 27.56 15.07 19.80 79.59 11.00 24.84%
EY 2.40 3.12 3.63 6.64 5.05 1.26 9.09 -19.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.37 0.30 0.29 0.30 0.18 26.26%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/05/15 20/05/14 17/05/13 25/05/12 27/05/11 26/05/10 05/05/09 -
Price 1.25 1.16 0.62 0.46 0.57 0.35 0.22 -
P/RPS 1.60 1.31 0.85 0.62 0.75 0.56 0.53 20.20%
P/EPS 40.06 32.86 30.24 15.75 28.22 71.43 10.53 24.93%
EY 2.50 3.04 3.31 6.35 3.54 1.40 9.50 -19.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.40 0.32 0.42 0.27 0.17 26.58%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment