Highlights

[ORION] QoQ Quarter Result on 2018-09-30 [#1]

Stock [ORION]: ORION IXL BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     133.94%    YoY -     -9.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,937 1,064 3,437 3,439 3,758 3,969 72 1,077.01%
  QoQ % 176.03% -69.04% -0.06% -8.49% -5.32% 5,412.50% -
  Horiz. % 4,079.17% 1,477.78% 4,773.61% 4,776.39% 5,219.44% 5,512.50% 100.00%
PBT 2,391 1,089 -3,214 961 525 1,212 -669 -
  QoQ % 119.56% 133.88% -434.44% 83.05% -56.68% 281.17% -
  Horiz. % -357.40% -162.78% 480.42% -143.65% -78.48% -181.17% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 2,391 1,089 -3,214 961 525 1,212 -669 -
  QoQ % 119.56% 133.88% -434.44% 83.05% -56.68% 281.17% -
  Horiz. % -357.40% -162.78% 480.42% -143.65% -78.48% -181.17% 100.00%
NP to SH 2,391 1,090 -3,212 963 519 1,198 -696 -
  QoQ % 119.36% 133.94% -433.54% 85.55% -56.68% 272.13% -
  Horiz. % -343.53% -156.61% 461.49% -138.36% -74.57% -172.13% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 546 -25 6,651 2,478 3,233 2,757 741 -18.37%
  QoQ % 2,284.00% -100.38% 168.40% -23.35% 17.27% 272.06% -
  Horiz. % 73.68% -3.37% 897.57% 334.41% 436.30% 372.06% 100.00%
Net Worth 89,064 86,609 85,650 87,807 86,788 67,291 8,624 372.19%
  QoQ % 2.84% 1.12% -2.46% 1.17% 28.97% 680.20% -
  Horiz. % 1,032.64% 1,004.17% 993.06% 1,018.06% 1,006.25% 780.20% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 89,064 86,609 85,650 87,807 86,788 67,291 8,624 372.19%
  QoQ % 2.84% 1.12% -2.46% 1.17% 28.97% 680.20% -
  Horiz. % 1,032.64% 1,004.17% 993.06% 1,018.06% 1,006.25% 780.20% 100.00%
NOSH 598,956 598,956 598,956 598,956 598,956 467,302 133,101 171.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 28.17% 251.09% -
  Horiz. % 450.00% 450.00% 450.00% 450.00% 450.00% 351.09% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 81.41 % 102.35 % -93.51 % 27.94 % 13.97 % 30.54 % -929.17 % -
  QoQ % -20.46% 209.45% -434.68% 100.00% -54.26% 103.29% -
  Horiz. % -8.76% -11.02% 10.06% -3.01% -1.50% -3.29% 100.00%
ROE 2.68 % 1.26 % -3.75 % 1.10 % 0.60 % 1.78 % -8.07 % -
  QoQ % 112.70% 133.60% -440.91% 83.33% -66.29% 122.06% -
  Horiz. % -33.21% -15.61% 46.47% -13.63% -7.43% -22.06% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.49 0.18 0.57 0.57 0.63 0.85 0.05 356.05%
  QoQ % 172.22% -68.42% 0.00% -9.52% -25.88% 1,600.00% -
  Horiz. % 980.00% 360.00% 1,140.00% 1,140.00% 1,260.00% 1,700.00% 100.00%
EPS 0.40 0.18 -0.54 0.16 0.09 0.26 -0.52 -
  QoQ % 122.22% 133.33% -437.50% 77.78% -65.38% 150.00% -
  Horiz. % -76.92% -34.62% 103.85% -30.77% -17.31% -50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1487 0.1446 0.1430 0.1466 0.1449 0.1440 0.0648 73.71%
  QoQ % 2.84% 1.12% -2.46% 1.17% 0.63% 122.22% -
  Horiz. % 229.48% 223.15% 220.68% 226.23% 223.61% 222.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 605,555
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.49 0.18 0.57 0.57 0.63 0.66 0.01 1,229.59%
  QoQ % 172.22% -68.42% 0.00% -9.52% -4.55% 6,500.00% -
  Horiz. % 4,900.00% 1,800.00% 5,700.00% 5,700.00% 6,300.00% 6,600.00% 100.00%
EPS 0.40 0.18 -0.54 0.16 0.09 0.20 -0.12 -
  QoQ % 122.22% 133.33% -437.50% 77.78% -55.00% 266.67% -
  Horiz. % -333.33% -150.00% 450.00% -133.33% -75.00% -166.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1487 0.1446 0.1430 0.1466 0.1449 0.1123 0.0144 372.19%
  QoQ % 2.84% 1.12% -2.46% 1.17% 29.03% 679.86% -
  Horiz. % 1,032.64% 1,004.17% 993.06% 1,018.06% 1,006.25% 779.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1050 0.0950 0.0750 0.1050 0.1200 0.1350 0.1800 -
P/RPS 21.41 53.48 13.07 18.29 19.13 15.89 332.75 -83.86%
  QoQ % -59.97% 309.18% -28.54% -4.39% 20.39% -95.22% -
  Horiz. % 6.43% 16.07% 3.93% 5.50% 5.75% 4.78% 100.00%
P/EPS 26.30 52.20 -13.99 65.31 138.49 52.66 -34.42 -
  QoQ % -49.62% 473.12% -121.42% -52.84% 162.99% 252.99% -
  Horiz. % -76.41% -151.66% 40.64% -189.74% -402.35% -152.99% 100.00%
EY 3.80 1.92 -7.15 1.53 0.72 1.90 -2.91 -
  QoQ % 97.92% 126.85% -567.32% 112.50% -62.11% 165.29% -
  Horiz. % -130.58% -65.98% 245.70% -52.58% -24.74% -65.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.71 0.66 0.52 0.72 0.83 0.94 2.78 -59.65%
  QoQ % 7.58% 26.92% -27.78% -13.25% -11.70% -66.19% -
  Horiz. % 25.54% 23.74% 18.71% 25.90% 29.86% 33.81% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 06/09/18 30/05/18 26/02/18 22/11/17 25/08/17 -
Price 0.1700 0.0900 0.0500 0.0800 0.1550 0.1200 0.1500 -
P/RPS 34.67 50.66 8.71 13.93 24.70 14.13 277.29 -74.90%
  QoQ % -31.56% 481.63% -37.47% -43.60% 74.81% -94.90% -
  Horiz. % 12.50% 18.27% 3.14% 5.02% 8.91% 5.10% 100.00%
P/EPS 42.59 49.46 -9.32 49.76 178.88 46.81 -28.69 -
  QoQ % -13.89% 630.69% -118.73% -72.18% 282.14% 263.16% -
  Horiz. % -148.45% -172.39% 32.49% -173.44% -623.49% -163.16% 100.00%
EY 2.35 2.02 -10.73 2.01 0.56 2.14 -3.49 -
  QoQ % 16.34% 118.83% -633.83% 258.93% -73.83% 161.32% -
  Horiz. % -67.34% -57.88% 307.45% -57.59% -16.05% -61.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.14 0.62 0.35 0.55 1.07 0.83 2.31 -37.47%
  QoQ % 83.87% 77.14% -36.36% -48.60% 28.92% -64.07% -
  Horiz. % 49.35% 26.84% 15.15% 23.81% 46.32% 35.93% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers