[ORNA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -83.66%
YoY- -8.29%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 350,036 256,116 168,307 81,887 330,700 239,923 153,178 73.23%
PBT 13,437 9,707 6,754 3,605 19,910 13,827 8,751 32.99%
Tax -3,602 -2,848 -2,035 -906 -3,960 -2,930 -1,457 82.53%
NP 9,835 6,859 4,719 2,699 15,950 10,897 7,294 21.98%
-
NP to SH 9,396 6,528 4,480 2,557 15,650 10,621 7,098 20.49%
-
Tax Rate 26.81% 29.34% 30.13% 25.13% 19.89% 21.19% 16.65% -
Total Cost 340,201 249,257 163,588 79,188 314,750 229,026 145,884 75.58%
-
Net Worth 161,653 158,687 158,687 156,462 154,238 151,272 149,749 5.21%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,853 - - - 1,853 1,853 - -
Div Payout % 19.73% - - - 11.85% 17.45% - -
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 161,653 158,687 158,687 156,462 154,238 151,272 149,749 5.21%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
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 2.81% 2.68% 2.80% 3.30% 4.82% 4.54% 4.76% -
ROE 5.81% 4.11% 2.82% 1.63% 10.15% 7.02% 4.74% -
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 472.05 345.39 226.97 110.43 445.97 323.55 203.56 74.93%
EPS 12.67 8.80 6.04 3.45 21.11 14.32 9.57 20.50%
DPS 2.50 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 2.18 2.14 2.14 2.11 2.08 2.04 1.99 6.25%
Adjusted Per Share Value based on latest NOSH - 75,251
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 471.39 344.91 226.66 110.28 445.35 323.10 206.28 73.23%
EPS 12.65 8.79 6.03 3.44 21.08 14.30 9.56 20.46%
DPS 2.50 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 2.177 2.137 2.137 2.1071 2.0771 2.0371 2.0166 5.22%
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 0.89 1.14 1.22 1.34 1.34 1.39 1.25 -
P/RPS 0.19 0.33 0.54 1.21 0.30 0.43 0.61 -53.95%
P/EPS 7.02 12.95 20.19 38.86 6.35 9.70 13.25 -34.44%
EY 14.24 7.72 4.95 2.57 15.75 10.30 7.55 52.47%
DY 2.81 0.00 0.00 0.00 1.87 1.80 0.00 -
P/NAPS 0.41 0.53 0.57 0.64 0.64 0.68 0.63 -24.84%
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 25/02/19 23/11/18 23/08/18 28/05/18 27/02/18 14/11/17 15/08/17 -
Price 1.03 1.15 1.27 1.61 1.52 1.49 1.21 -
P/RPS 0.22 0.33 0.56 1.46 0.34 0.46 0.59 -48.10%
P/EPS 8.13 13.06 21.02 46.69 7.20 10.40 12.83 -26.16%
EY 12.30 7.66 4.76 2.14 13.88 9.61 7.80 35.36%
DY 2.43 0.00 0.00 0.00 1.64 1.68 0.00 -
P/NAPS 0.47 0.54 0.59 0.76 0.73 0.73 0.61 -15.91%

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