[ORNA] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -77.5%
YoY- -17.32%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 331,580 240,671 159,418 79,458 350,036 256,116 168,307 56.95%
PBT 18,144 11,110 6,781 3,400 13,437 9,707 6,754 92.90%
Tax -4,673 -3,018 -2,135 -1,196 -3,602 -2,848 -2,035 73.79%
NP 13,471 8,092 4,646 2,204 9,835 6,859 4,719 100.84%
-
NP to SH 13,204 7,892 4,452 2,114 9,396 6,528 4,480 105.16%
-
Tax Rate 25.76% 27.16% 31.49% 35.18% 26.81% 29.34% 30.13% -
Total Cost 318,109 232,579 154,772 77,254 340,201 249,257 163,588 55.60%
-
Net Worth 175,001 169,810 168,327 166,102 161,653 158,687 158,687 6.72%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 2,224 - - - 1,853 - - -
Div Payout % 16.85% - - - 19.73% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 175,001 169,810 168,327 166,102 161,653 158,687 158,687 6.72%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.06% 3.36% 2.91% 2.77% 2.81% 2.68% 2.80% -
ROE 7.55% 4.65% 2.64% 1.27% 5.81% 4.11% 2.82% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 447.16 324.56 214.99 107.15 472.05 345.39 226.97 56.96%
EPS 17.81 10.64 6.00 2.85 12.67 8.80 6.04 105.22%
DPS 3.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.36 2.29 2.27 2.24 2.18 2.14 2.14 6.72%
Adjusted Per Share Value based on latest NOSH - 75,251
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 440.63 319.82 211.85 105.59 465.16 340.35 223.66 56.95%
EPS 17.55 10.49 5.92 2.81 12.49 8.67 5.95 105.26%
DPS 2.96 0.00 0.00 0.00 2.46 0.00 0.00 -
NAPS 2.3256 2.2566 2.2369 2.2073 2.1482 2.1088 2.1088 6.72%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.04 0.91 1.02 0.985 0.89 1.14 1.22 -
P/RPS 0.23 0.28 0.47 0.92 0.19 0.33 0.54 -43.30%
P/EPS 5.84 8.55 16.99 34.55 7.02 12.95 20.19 -56.16%
EY 17.12 11.70 5.89 2.89 14.24 7.72 4.95 128.18%
DY 2.88 0.00 0.00 0.00 2.81 0.00 0.00 -
P/NAPS 0.44 0.40 0.45 0.44 0.41 0.53 0.57 -15.81%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 22/11/19 19/08/19 24/05/19 25/02/19 23/11/18 23/08/18 -
Price 1.12 1.02 0.91 1.00 1.03 1.15 1.27 -
P/RPS 0.25 0.31 0.42 0.93 0.22 0.33 0.56 -41.50%
P/EPS 6.29 9.58 15.16 35.08 8.13 13.06 21.02 -55.16%
EY 15.90 10.43 6.60 2.85 12.30 7.66 4.76 122.96%
DY 2.68 0.00 0.00 0.00 2.43 0.00 0.00 -
P/NAPS 0.47 0.45 0.40 0.45 0.47 0.54 0.59 -14.03%

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