[ORNA] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
14-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -18.26%
YoY- 7.47%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 86,420 81,887 90,777 86,745 81,655 71,523 71,568 13.43%
PBT 3,149 3,605 6,083 5,076 5,301 3,450 1,519 62.80%
Tax -1,129 -906 -1,030 -1,473 -898 -559 167 -
NP 2,020 2,699 5,053 3,603 4,403 2,891 1,686 12.84%
-
NP to SH 1,923 2,557 5,029 3,523 4,310 2,788 1,670 9.88%
-
Tax Rate 35.85% 25.13% 16.93% 29.02% 16.94% 16.20% -10.99% -
Total Cost 84,400 79,188 85,724 83,142 77,252 68,632 69,882 13.44%
-
Net Worth 158,687 156,462 154,238 151,272 149,749 14,311 140,890 8.27%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 1,853 1,853 - - - -
Div Payout % - - 36.86% 52.62% - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 158,687 156,462 154,238 151,272 149,749 14,311 140,890 8.27%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.34% 3.30% 5.57% 4.15% 5.39% 4.04% 2.36% -
ROE 1.21% 1.63% 3.26% 2.33% 2.88% 19.48% 1.19% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 116.54 110.43 122.42 116.98 108.51 964.53 96.51 13.43%
EPS 2.59 3.45 6.78 4.75 5.81 3.76 2.25 9.86%
DPS 0.00 0.00 2.50 2.50 0.00 0.00 0.00 -
NAPS 2.14 2.11 2.08 2.04 1.99 1.93 1.90 8.27%
Adjusted Per Share Value based on latest NOSH - 75,251
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 116.38 110.28 122.25 116.82 109.96 96.32 96.38 13.43%
EPS 2.59 3.44 6.77 4.74 5.80 3.75 2.25 9.86%
DPS 0.00 0.00 2.50 2.50 0.00 0.00 0.00 -
NAPS 2.137 2.1071 2.0771 2.0371 2.0166 0.1927 1.8973 8.27%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.22 1.34 1.34 1.39 1.25 1.03 0.94 -
P/RPS 1.05 1.21 1.09 1.19 1.15 0.11 0.97 5.44%
P/EPS 47.04 38.86 19.76 29.26 21.82 2.74 41.74 8.31%
EY 2.13 2.57 5.06 3.42 4.58 36.50 2.40 -7.66%
DY 0.00 0.00 1.87 1.80 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.64 0.68 0.63 0.53 0.49 10.63%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 28/05/18 27/02/18 14/11/17 15/08/17 24/05/17 24/02/17 -
Price 1.27 1.61 1.52 1.49 1.21 1.06 1.07 -
P/RPS 1.09 1.46 1.24 1.27 1.12 0.11 1.11 -1.20%
P/EPS 48.97 46.69 22.41 31.36 21.13 2.82 47.51 2.04%
EY 2.04 2.14 4.46 3.19 4.73 35.47 2.10 -1.91%
DY 0.00 0.00 1.64 1.68 0.00 0.00 0.00 -
P/NAPS 0.59 0.76 0.73 0.73 0.61 0.55 0.56 3.55%

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