[ORNA] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 54.59%
YoY- 138.12%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 81,887 90,777 86,745 81,655 71,523 71,568 65,961 15.52%
PBT 3,605 6,083 5,076 5,301 3,450 1,519 3,660 -1.00%
Tax -906 -1,030 -1,473 -898 -559 167 -367 82.75%
NP 2,699 5,053 3,603 4,403 2,891 1,686 3,293 -12.43%
-
NP to SH 2,557 5,029 3,523 4,310 2,788 1,670 3,278 -15.27%
-
Tax Rate 25.13% 16.93% 29.02% 16.94% 16.20% -10.99% 10.03% -
Total Cost 79,188 85,724 83,142 77,252 68,632 69,882 62,668 16.89%
-
Net Worth 156,462 154,238 151,272 149,749 14,311 140,890 139,407 8.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 1,853 1,853 - - - - -
Div Payout % - 36.86% 52.62% - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 156,462 154,238 151,272 149,749 14,311 140,890 139,407 8.00%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.30% 5.57% 4.15% 5.39% 4.04% 2.36% 4.99% -
ROE 1.63% 3.26% 2.33% 2.88% 19.48% 1.19% 2.35% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 110.43 122.42 116.98 108.51 964.53 96.51 88.95 15.52%
EPS 3.45 6.78 4.75 5.81 3.76 2.25 4.42 -15.23%
DPS 0.00 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.08 2.04 1.99 1.93 1.90 1.88 8.00%
Adjusted Per Share Value based on latest NOSH - 75,251
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 110.28 122.25 116.82 109.96 96.32 96.38 88.83 15.52%
EPS 3.44 6.77 4.74 5.80 3.75 2.25 4.41 -15.27%
DPS 0.00 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 2.1071 2.0771 2.0371 2.0166 0.1927 1.8973 1.8774 8.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.34 1.34 1.39 1.25 1.03 0.94 0.955 -
P/RPS 1.21 1.09 1.19 1.15 0.11 0.97 1.07 8.55%
P/EPS 38.86 19.76 29.26 21.82 2.74 41.74 21.60 47.97%
EY 2.57 5.06 3.42 4.58 36.50 2.40 4.63 -32.48%
DY 0.00 1.87 1.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.68 0.63 0.53 0.49 0.51 16.35%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 27/02/18 14/11/17 15/08/17 24/05/17 24/02/17 16/11/16 -
Price 1.61 1.52 1.49 1.21 1.06 1.07 0.93 -
P/RPS 1.46 1.24 1.27 1.12 0.11 1.11 1.05 24.60%
P/EPS 46.69 22.41 31.36 21.13 2.82 47.51 21.04 70.21%
EY 2.14 4.46 3.19 4.73 35.47 2.10 4.75 -41.25%
DY 0.00 1.64 1.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.73 0.61 0.55 0.56 0.49 34.02%

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