[ORNA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 47.35%
YoY- 101.42%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 256,116 168,307 81,887 330,700 239,923 153,178 71,523 133.87%
PBT 9,707 6,754 3,605 19,910 13,827 8,751 3,450 99.17%
Tax -2,848 -2,035 -906 -3,960 -2,930 -1,457 -559 195.79%
NP 6,859 4,719 2,699 15,950 10,897 7,294 2,891 77.79%
-
NP to SH 6,528 4,480 2,557 15,650 10,621 7,098 2,788 76.23%
-
Tax Rate 29.34% 30.13% 25.13% 19.89% 21.19% 16.65% 16.20% -
Total Cost 249,257 163,588 79,188 314,750 229,026 145,884 68,632 136.08%
-
Net Worth 158,687 158,687 156,462 154,238 151,272 149,749 14,311 396.52%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 1,853 1,853 - - -
Div Payout % - - - 11.85% 17.45% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 158,687 158,687 156,462 154,238 151,272 149,749 14,311 396.52%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.68% 2.80% 3.30% 4.82% 4.54% 4.76% 4.04% -
ROE 4.11% 2.82% 1.63% 10.15% 7.02% 4.74% 19.48% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 345.39 226.97 110.43 445.97 323.55 203.56 964.53 -49.54%
EPS 8.80 6.04 3.45 21.11 14.32 9.57 3.76 76.18%
DPS 0.00 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 2.14 2.14 2.11 2.08 2.04 1.99 1.93 7.12%
Adjusted Per Share Value based on latest NOSH - 75,251
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 344.91 226.66 110.28 445.35 323.10 206.28 96.32 133.87%
EPS 8.79 6.03 3.44 21.08 14.30 9.56 3.75 76.36%
DPS 0.00 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 2.137 2.137 2.1071 2.0771 2.0371 2.0166 0.1927 396.56%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.14 1.22 1.34 1.34 1.39 1.25 1.03 -
P/RPS 0.33 0.54 1.21 0.30 0.43 0.61 0.11 107.86%
P/EPS 12.95 20.19 38.86 6.35 9.70 13.25 2.74 181.36%
EY 7.72 4.95 2.57 15.75 10.30 7.55 36.50 -64.46%
DY 0.00 0.00 0.00 1.87 1.80 0.00 0.00 -
P/NAPS 0.53 0.57 0.64 0.64 0.68 0.63 0.53 0.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 23/08/18 28/05/18 27/02/18 14/11/17 15/08/17 24/05/17 -
Price 1.15 1.27 1.61 1.52 1.49 1.21 1.06 -
P/RPS 0.33 0.56 1.46 0.34 0.46 0.59 0.11 107.86%
P/EPS 13.06 21.02 46.69 7.20 10.40 12.83 2.82 177.58%
EY 7.66 4.76 2.14 13.88 9.61 7.80 35.47 -63.97%
DY 0.00 0.00 0.00 1.64 1.68 0.00 0.00 -
P/NAPS 0.54 0.59 0.76 0.73 0.73 0.61 0.55 -1.21%

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