[ORNA] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
17-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -37.63%
YoY- 14.8%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 351,140 316,357 294,417 321,454 341,588 313,398 290,954 13.36%
PBT 11,480 7,480 3,956 11,840 17,404 20,067 15,209 -17.11%
Tax -4,060 -2,324 -3,513 -5,130 -6,820 -5,442 -4,620 -8.26%
NP 7,420 5,156 442 6,710 10,584 14,625 10,589 -21.12%
-
NP to SH 7,168 5,024 300 6,546 10,496 14,474 10,361 -21.79%
-
Tax Rate 35.37% 31.07% 88.80% 43.33% 39.19% 27.12% 30.38% -
Total Cost 343,720 311,201 293,974 314,744 331,004 298,773 280,365 14.56%
-
Net Worth 192,056 189,831 185,382 188,348 189,831 187,607 180,933 4.06%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 1,483 - - - 2,409 - -
Div Payout % - 29.52% - - - 16.65% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 192,056 189,831 185,382 188,348 189,831 187,607 180,933 4.06%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.11% 1.63% 0.15% 2.09% 3.10% 4.67% 3.64% -
ROE 3.73% 2.65% 0.16% 3.48% 5.53% 7.72% 5.73% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 473.53 426.63 397.04 433.50 460.65 422.64 392.37 13.36%
EPS 9.68 6.78 0.40 8.82 14.16 19.52 13.97 -21.71%
DPS 0.00 2.00 0.00 0.00 0.00 3.25 0.00 -
NAPS 2.59 2.56 2.50 2.54 2.56 2.53 2.44 4.06%
Adjusted Per Share Value based on latest NOSH - 75,251
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 472.87 426.03 396.49 432.90 460.01 422.05 391.82 13.36%
EPS 9.65 6.77 0.40 8.82 14.13 19.49 13.95 -21.80%
DPS 0.00 2.00 0.00 0.00 0.00 3.25 0.00 -
NAPS 2.5864 2.5564 2.4965 2.5365 2.5564 2.5265 2.4366 4.06%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.20 1.28 1.40 1.42 1.60 1.69 1.12 -
P/RPS 0.25 0.30 0.35 0.33 0.35 0.40 0.29 -9.42%
P/EPS 12.41 18.89 346.05 16.09 11.30 8.66 8.02 33.81%
EY 8.06 5.29 0.29 6.22 8.85 11.55 12.48 -25.30%
DY 0.00 1.56 0.00 0.00 0.00 1.92 0.00 -
P/NAPS 0.46 0.50 0.56 0.56 0.63 0.67 0.46 0.00%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 29/11/21 17/08/21 24/05/21 25/02/21 19/11/20 -
Price 1.14 1.29 1.34 1.42 1.46 1.81 1.31 -
P/RPS 0.24 0.30 0.34 0.33 0.32 0.43 0.33 -19.14%
P/EPS 11.79 19.04 331.22 16.09 10.31 9.27 9.38 16.48%
EY 8.48 5.25 0.30 6.22 9.69 10.78 10.67 -14.21%
DY 0.00 1.55 0.00 0.00 0.00 1.80 0.00 -
P/NAPS 0.44 0.50 0.54 0.56 0.57 0.72 0.54 -12.77%

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