[ORNA] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 43.93%
YoY- -39.96%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 240,671 159,418 79,458 350,036 256,116 168,307 81,887 105.04%
PBT 11,110 6,781 3,400 13,437 9,707 6,754 3,605 111.62%
Tax -3,018 -2,135 -1,196 -3,602 -2,848 -2,035 -906 122.88%
NP 8,092 4,646 2,204 9,835 6,859 4,719 2,699 107.78%
-
NP to SH 7,892 4,452 2,114 9,396 6,528 4,480 2,557 111.83%
-
Tax Rate 27.16% 31.49% 35.18% 26.81% 29.34% 30.13% 25.13% -
Total Cost 232,579 154,772 77,254 340,201 249,257 163,588 79,188 104.95%
-
Net Worth 169,810 168,327 166,102 161,653 158,687 158,687 156,462 5.60%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 1,853 - - - -
Div Payout % - - - 19.73% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 169,810 168,327 166,102 161,653 158,687 158,687 156,462 5.60%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.36% 2.91% 2.77% 2.81% 2.68% 2.80% 3.30% -
ROE 4.65% 2.64% 1.27% 5.81% 4.11% 2.82% 1.63% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 324.56 214.99 107.15 472.05 345.39 226.97 110.43 105.04%
EPS 10.64 6.00 2.85 12.67 8.80 6.04 3.45 111.73%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.29 2.27 2.24 2.18 2.14 2.14 2.11 5.60%
Adjusted Per Share Value based on latest NOSH - 75,251
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 324.11 214.68 107.00 471.39 344.91 226.66 110.28 105.04%
EPS 10.63 6.00 2.85 12.65 8.79 6.03 3.44 112.00%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.2868 2.2668 2.2369 2.177 2.137 2.137 2.1071 5.60%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.91 1.02 0.985 0.89 1.14 1.22 1.34 -
P/RPS 0.28 0.47 0.92 0.19 0.33 0.54 1.21 -62.27%
P/EPS 8.55 16.99 34.55 7.02 12.95 20.19 38.86 -63.52%
EY 11.70 5.89 2.89 14.24 7.72 4.95 2.57 174.43%
DY 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.44 0.41 0.53 0.57 0.64 -26.87%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 19/08/19 24/05/19 25/02/19 23/11/18 23/08/18 28/05/18 -
Price 1.02 0.91 1.00 1.03 1.15 1.27 1.61 -
P/RPS 0.31 0.42 0.93 0.22 0.33 0.56 1.46 -64.37%
P/EPS 9.58 15.16 35.08 8.13 13.06 21.02 46.69 -65.17%
EY 10.43 6.60 2.85 12.30 7.66 4.76 2.14 187.18%
DY 0.00 0.00 0.00 2.43 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.45 0.47 0.54 0.59 0.76 -29.46%

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