[ORNA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
17-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 26.34%
YoY- -26.98%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 200,483 134,522 61,995 241,221 177,621 121,275 58,082 127.88%
PBT 7,997 4,337 1,884 9,311 7,618 5,254 2,932 94.85%
Tax -1,499 -1,132 -508 -2,122 -1,905 -1,262 -546 95.70%
NP 6,498 3,205 1,376 7,189 5,713 3,992 2,386 94.66%
-
NP to SH 6,433 3,155 1,345 7,041 5,573 3,887 2,317 97.17%
-
Tax Rate 18.74% 26.10% 26.96% 22.79% 25.01% 24.02% 18.62% -
Total Cost 193,985 131,317 60,619 234,032 171,908 117,283 55,696 129.24%
-
Net Worth 139,407 138,077 136,729 134,890 133,396 132,039 132,187 3.59%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 22 - 1,852 - 14 - -
Div Payout % - 0.71% - 26.32% - 0.38% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 139,407 138,077 136,729 134,890 133,396 132,039 132,187 3.59%
NOSH 75,251 74,235 74,309 74,115 74,109 74,179 74,262 0.88%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.24% 2.38% 2.22% 2.98% 3.22% 3.29% 4.11% -
ROE 4.61% 2.28% 0.98% 5.22% 4.18% 2.94% 1.75% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 270.36 181.21 83.43 325.47 239.68 163.49 78.21 128.10%
EPS 8.68 4.25 1.81 9.50 7.52 5.24 3.12 97.43%
DPS 0.00 0.03 0.00 2.50 0.00 0.02 0.00 -
NAPS 1.88 1.86 1.84 1.82 1.80 1.78 1.78 3.70%
Adjusted Per Share Value based on latest NOSH - 74,141
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 266.42 178.76 82.38 320.56 236.04 161.16 77.18 127.89%
EPS 8.55 4.19 1.79 9.36 7.41 5.17 3.08 97.15%
DPS 0.00 0.03 0.00 2.46 0.00 0.02 0.00 -
NAPS 1.8526 1.8349 1.817 1.7925 1.7727 1.7547 1.7566 3.60%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.955 0.98 1.01 1.02 0.91 1.15 1.30 -
P/RPS 0.35 0.54 1.21 0.31 0.38 0.70 1.66 -64.47%
P/EPS 11.01 23.06 55.80 10.74 12.10 21.95 41.67 -58.72%
EY 9.08 4.34 1.79 9.31 8.26 4.56 2.40 142.21%
DY 0.00 0.03 0.00 2.45 0.00 0.02 0.00 -
P/NAPS 0.51 0.53 0.55 0.56 0.51 0.65 0.73 -21.21%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 16/11/16 24/08/16 27/05/16 17/02/16 17/11/15 21/08/15 20/05/15 -
Price 0.93 0.945 0.94 1.05 1.23 1.01 1.25 -
P/RPS 0.34 0.52 1.13 0.32 0.51 0.62 1.60 -64.28%
P/EPS 10.72 22.24 51.93 11.05 16.36 19.27 40.06 -58.37%
EY 9.33 4.50 1.93 9.05 6.11 5.19 2.50 140.02%
DY 0.00 0.03 0.00 2.38 0.00 0.02 0.00 -
P/NAPS 0.49 0.51 0.51 0.58 0.68 0.57 0.70 -21.11%

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