[ORNA] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -95.42%
YoY- -97.1%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 343,412 351,140 316,357 294,417 321,454 341,588 313,398 6.30%
PBT 9,136 11,480 7,480 3,956 11,840 17,404 20,067 -40.90%
Tax -3,584 -4,060 -2,324 -3,513 -5,130 -6,820 -5,442 -24.36%
NP 5,552 7,420 5,156 442 6,710 10,584 14,625 -47.66%
-
NP to SH 5,322 7,168 5,024 300 6,546 10,496 14,474 -48.76%
-
Tax Rate 39.23% 35.37% 31.07% 88.80% 43.33% 39.19% 27.12% -
Total Cost 337,860 343,720 311,201 293,974 314,744 331,004 298,773 8.56%
-
Net Worth 191,314 192,056 189,831 185,382 188,348 189,831 187,607 1.31%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 1,483 - - - 2,409 -
Div Payout % - - 29.52% - - - 16.65% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 191,314 192,056 189,831 185,382 188,348 189,831 187,607 1.31%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.62% 2.11% 1.63% 0.15% 2.09% 3.10% 4.67% -
ROE 2.78% 3.73% 2.65% 0.16% 3.48% 5.53% 7.72% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 463.11 473.53 426.63 397.04 433.50 460.65 422.64 6.30%
EPS 7.18 9.68 6.78 0.40 8.82 14.16 19.52 -48.75%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.25 -
NAPS 2.58 2.59 2.56 2.50 2.54 2.56 2.53 1.31%
Adjusted Per Share Value based on latest NOSH - 75,251
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 462.47 472.87 426.03 396.49 432.90 460.01 422.05 6.30%
EPS 7.17 9.65 6.77 0.40 8.82 14.13 19.49 -48.75%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.25 -
NAPS 2.5764 2.5864 2.5564 2.4965 2.5365 2.5564 2.5265 1.31%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.04 1.20 1.28 1.40 1.42 1.60 1.69 -
P/RPS 0.22 0.25 0.30 0.35 0.33 0.35 0.40 -32.94%
P/EPS 14.49 12.41 18.89 346.05 16.09 11.30 8.66 41.07%
EY 6.90 8.06 5.29 0.29 6.22 8.85 11.55 -29.13%
DY 0.00 0.00 1.56 0.00 0.00 0.00 1.92 -
P/NAPS 0.40 0.46 0.50 0.56 0.56 0.63 0.67 -29.16%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 17/08/22 25/05/22 24/02/22 29/11/21 17/08/21 24/05/21 25/02/21 -
Price 1.04 1.14 1.29 1.34 1.42 1.46 1.81 -
P/RPS 0.22 0.24 0.30 0.34 0.33 0.32 0.43 -36.10%
P/EPS 14.49 11.79 19.04 331.22 16.09 10.31 9.27 34.79%
EY 6.90 8.48 5.25 0.30 6.22 9.69 10.78 -25.78%
DY 0.00 0.00 1.55 0.00 0.00 0.00 1.80 -
P/NAPS 0.40 0.44 0.50 0.54 0.56 0.57 0.72 -32.49%

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