[ORNA] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 81.71%
YoY- -1.53%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 321,454 341,588 313,398 290,954 268,320 283,120 331,580 -2.04%
PBT 11,840 17,404 20,067 15,209 9,722 10,152 18,144 -24.78%
Tax -5,130 -6,820 -5,442 -4,620 -3,788 -3,992 -4,673 6.42%
NP 6,710 10,584 14,625 10,589 5,934 6,160 13,471 -37.18%
-
NP to SH 6,546 10,496 14,474 10,361 5,702 5,876 13,204 -37.38%
-
Tax Rate 43.33% 39.19% 27.12% 30.38% 38.96% 39.32% 25.76% -
Total Cost 314,744 331,004 298,773 280,365 262,386 276,960 318,109 -0.70%
-
Net Worth 188,348 189,831 187,607 180,933 177,967 176,484 175,001 5.02%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 2,409 - 44 - 2,224 -
Div Payout % - - 16.65% - 0.78% - 16.85% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 188,348 189,831 187,607 180,933 177,967 176,484 175,001 5.02%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 2.09% 3.10% 4.67% 3.64% 2.21% 2.18% 4.06% -
ROE 3.48% 5.53% 7.72% 5.73% 3.20% 3.33% 7.55% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 433.50 460.65 422.64 392.37 361.85 381.81 447.16 -2.04%
EPS 8.82 14.16 19.52 13.97 7.68 7.92 17.81 -37.43%
DPS 0.00 0.00 3.25 0.00 0.06 0.00 3.00 -
NAPS 2.54 2.56 2.53 2.44 2.40 2.38 2.36 5.02%
Adjusted Per Share Value based on latest NOSH - 75,251
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 427.18 453.93 416.47 386.65 356.57 376.23 440.63 -2.04%
EPS 8.70 13.95 19.23 13.77 7.58 7.81 17.55 -37.39%
DPS 0.00 0.00 3.20 0.00 0.06 0.00 2.96 -
NAPS 2.5029 2.5226 2.4931 2.4044 2.365 2.3453 2.3256 5.02%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.42 1.60 1.69 1.12 1.00 0.94 1.04 -
P/RPS 0.33 0.35 0.40 0.29 0.28 0.25 0.23 27.23%
P/EPS 16.09 11.30 8.66 8.02 13.00 11.86 5.84 96.65%
EY 6.22 8.85 11.55 12.48 7.69 8.43 17.12 -49.11%
DY 0.00 0.00 1.92 0.00 0.06 0.00 2.88 -
P/NAPS 0.56 0.63 0.67 0.46 0.42 0.39 0.44 17.45%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 17/08/21 24/05/21 25/02/21 19/11/20 27/08/20 28/05/20 25/02/20 -
Price 1.42 1.46 1.81 1.31 1.14 1.19 1.12 -
P/RPS 0.33 0.32 0.43 0.33 0.32 0.31 0.25 20.35%
P/EPS 16.09 10.31 9.27 9.38 14.83 15.02 6.29 87.14%
EY 6.22 9.69 10.78 10.67 6.75 6.66 15.90 -46.54%
DY 0.00 0.00 1.80 0.00 0.05 0.00 2.68 -
P/NAPS 0.56 0.57 0.72 0.54 0.47 0.50 0.47 12.40%

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