[ORNA] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 45.71%
YoY- -38.54%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 159,418 79,458 350,036 256,116 168,307 81,887 330,700 -38.60%
PBT 6,781 3,400 13,437 9,707 6,754 3,605 19,910 -51.32%
Tax -2,135 -1,196 -3,602 -2,848 -2,035 -906 -3,960 -33.83%
NP 4,646 2,204 9,835 6,859 4,719 2,699 15,950 -56.15%
-
NP to SH 4,452 2,114 9,396 6,528 4,480 2,557 15,650 -56.84%
-
Tax Rate 31.49% 35.18% 26.81% 29.34% 30.13% 25.13% 19.89% -
Total Cost 154,772 77,254 340,201 249,257 163,588 79,188 314,750 -37.78%
-
Net Worth 168,327 166,102 161,653 158,687 158,687 156,462 154,238 6.01%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 1,853 - - - 1,853 -
Div Payout % - - 19.73% - - - 11.85% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 168,327 166,102 161,653 158,687 158,687 156,462 154,238 6.01%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.91% 2.77% 2.81% 2.68% 2.80% 3.30% 4.82% -
ROE 2.64% 1.27% 5.81% 4.11% 2.82% 1.63% 10.15% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 214.99 107.15 472.05 345.39 226.97 110.43 445.97 -38.60%
EPS 6.00 2.85 12.67 8.80 6.04 3.45 21.11 -56.87%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 2.27 2.24 2.18 2.14 2.14 2.11 2.08 6.01%
Adjusted Per Share Value based on latest NOSH - 75,251
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 214.68 107.00 471.39 344.91 226.66 110.28 445.35 -38.60%
EPS 6.00 2.85 12.65 8.79 6.03 3.44 21.08 -56.82%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 2.2668 2.2369 2.177 2.137 2.137 2.1071 2.0771 6.01%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.02 0.985 0.89 1.14 1.22 1.34 1.34 -
P/RPS 0.47 0.92 0.19 0.33 0.54 1.21 0.30 35.00%
P/EPS 16.99 34.55 7.02 12.95 20.19 38.86 6.35 93.07%
EY 5.89 2.89 14.24 7.72 4.95 2.57 15.75 -48.18%
DY 0.00 0.00 2.81 0.00 0.00 0.00 1.87 -
P/NAPS 0.45 0.44 0.41 0.53 0.57 0.64 0.64 -20.97%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 24/05/19 25/02/19 23/11/18 23/08/18 28/05/18 27/02/18 -
Price 0.91 1.00 1.03 1.15 1.27 1.61 1.52 -
P/RPS 0.42 0.93 0.22 0.33 0.56 1.46 0.34 15.17%
P/EPS 15.16 35.08 8.13 13.06 21.02 46.69 7.20 64.50%
EY 6.60 2.85 12.30 7.66 4.76 2.14 13.88 -39.16%
DY 0.00 0.00 2.43 0.00 0.00 0.00 1.64 -
P/NAPS 0.40 0.45 0.47 0.54 0.59 0.76 0.73 -33.11%

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