[ORNA] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
14-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 49.63%
YoY- 65.1%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 168,307 81,887 330,700 239,923 153,178 71,523 272,052 -27.45%
PBT 6,754 3,605 19,910 13,827 8,751 3,450 9,301 -19.25%
Tax -2,035 -906 -3,960 -2,930 -1,457 -559 -1,450 25.42%
NP 4,719 2,699 15,950 10,897 7,294 2,891 7,851 -28.84%
-
NP to SH 4,480 2,557 15,650 10,621 7,098 2,788 7,770 -30.79%
-
Tax Rate 30.13% 25.13% 19.89% 21.19% 16.65% 16.20% 15.59% -
Total Cost 163,588 79,188 314,750 229,026 145,884 68,632 264,201 -27.41%
-
Net Worth 158,687 156,462 154,238 151,272 149,749 14,311 140,890 8.27%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 1,853 1,853 - - 2,224 -
Div Payout % - - 11.85% 17.45% - - 28.63% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 158,687 156,462 154,238 151,272 149,749 14,311 140,890 8.27%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.80% 3.30% 4.82% 4.54% 4.76% 4.04% 2.89% -
ROE 2.82% 1.63% 10.15% 7.02% 4.74% 19.48% 5.51% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 226.97 110.43 445.97 323.55 203.56 964.53 366.88 -27.45%
EPS 6.04 3.45 21.11 14.32 9.57 3.76 10.48 -30.81%
DPS 0.00 0.00 2.50 2.50 0.00 0.00 3.00 -
NAPS 2.14 2.11 2.08 2.04 1.99 1.93 1.90 8.27%
Adjusted Per Share Value based on latest NOSH - 75,251
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 226.66 110.28 445.35 323.10 206.28 96.32 366.37 -27.45%
EPS 6.03 3.44 21.08 14.30 9.56 3.75 10.46 -30.80%
DPS 0.00 0.00 2.50 2.50 0.00 0.00 3.00 -
NAPS 2.137 2.1071 2.0771 2.0371 2.0166 0.1927 1.8973 8.27%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.22 1.34 1.34 1.39 1.25 1.03 0.94 -
P/RPS 0.54 1.21 0.30 0.43 0.61 0.11 0.26 63.00%
P/EPS 20.19 38.86 6.35 9.70 13.25 2.74 8.97 72.00%
EY 4.95 2.57 15.75 10.30 7.55 36.50 11.15 -41.89%
DY 0.00 0.00 1.87 1.80 0.00 0.00 3.19 -
P/NAPS 0.57 0.64 0.64 0.68 0.63 0.53 0.49 10.63%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 28/05/18 27/02/18 14/11/17 15/08/17 24/05/17 24/02/17 -
Price 1.27 1.61 1.52 1.49 1.21 1.06 1.07 -
P/RPS 0.56 1.46 0.34 0.46 0.59 0.11 0.29 55.25%
P/EPS 21.02 46.69 7.20 10.40 12.83 2.82 10.21 62.04%
EY 4.76 2.14 13.88 9.61 7.80 35.47 9.79 -38.24%
DY 0.00 0.00 1.64 1.68 0.00 0.00 2.80 -
P/NAPS 0.59 0.76 0.73 0.73 0.61 0.55 0.56 3.55%

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