[ORNA] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 43.53%
YoY- 107.29%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 283,120 317,832 327,548 286,092 247,980 232,328 261,688 1.31%
PBT 10,152 13,600 14,420 13,800 7,536 11,728 12,816 -3.80%
Tax -3,992 -4,784 -3,624 -2,236 -2,032 -2,184 -2,072 11.53%
NP 6,160 8,816 10,796 11,564 5,504 9,544 10,744 -8.84%
-
NP to SH 5,876 8,456 10,228 11,152 5,380 9,268 10,464 -9.16%
-
Tax Rate 39.32% 35.18% 25.13% 16.20% 26.96% 18.62% 16.17% -
Total Cost 276,960 309,016 316,752 274,528 242,476 222,784 250,944 1.65%
-
Net Worth 176,484 166,102 156,462 14,311 136,729 132,187 123,018 6.19%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 176,484 166,102 156,462 14,311 136,729 132,187 123,018 6.19%
NOSH 75,251 75,251 75,251 75,251 74,309 74,262 74,107 0.25%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 2.18% 2.77% 3.30% 4.04% 2.22% 4.11% 4.11% -
ROE 3.33% 5.09% 6.54% 77.92% 3.93% 7.01% 8.51% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 381.81 428.62 441.72 3,858.13 333.71 312.85 353.12 1.30%
EPS 7.92 11.40 13.80 15.04 7.24 12.48 14.12 -9.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.24 2.11 1.93 1.84 1.78 1.66 6.18%
Adjusted Per Share Value based on latest NOSH - 75,251
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 376.23 422.36 435.27 380.18 329.54 308.74 347.75 1.31%
EPS 7.81 11.24 13.59 14.82 7.15 12.32 13.91 -9.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3453 2.2073 2.0792 0.1902 1.817 1.7566 1.6348 6.19%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.94 0.985 1.34 1.03 1.01 1.30 1.13 -
P/RPS 0.25 0.23 0.30 0.03 0.30 0.42 0.32 -4.02%
P/EPS 11.86 8.64 9.72 0.68 13.95 10.42 8.00 6.77%
EY 8.43 11.58 10.29 146.01 7.17 9.60 12.50 -6.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.64 0.53 0.55 0.73 0.68 -8.84%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 24/05/19 28/05/18 24/05/17 27/05/16 20/05/15 20/05/14 -
Price 1.19 1.00 1.61 1.06 0.94 1.25 1.16 -
P/RPS 0.31 0.23 0.36 0.03 0.28 0.40 0.33 -1.03%
P/EPS 15.02 8.77 11.67 0.70 12.98 10.02 8.22 10.55%
EY 6.66 11.40 8.57 141.88 7.70 9.98 12.17 -9.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.76 0.55 0.51 0.70 0.70 -5.44%

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