[ORNA] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 77.27%
YoY- 20.89%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 134,160 70,780 331,580 240,671 159,418 79,458 350,036 -47.26%
PBT 4,861 2,538 18,144 11,110 6,781 3,400 13,437 -49.26%
Tax -1,894 -998 -4,673 -3,018 -2,135 -1,196 -3,602 -34.87%
NP 2,967 1,540 13,471 8,092 4,646 2,204 9,835 -55.05%
-
NP to SH 2,851 1,469 13,204 7,892 4,452 2,114 9,396 -54.87%
-
Tax Rate 38.96% 39.32% 25.76% 27.16% 31.49% 35.18% 26.81% -
Total Cost 131,193 69,240 318,109 232,579 154,772 77,254 340,201 -47.05%
-
Net Worth 177,967 176,484 175,001 169,810 168,327 166,102 161,653 6.62%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 22 - 2,224 - - - 1,853 -94.80%
Div Payout % 0.78% - 16.85% - - - 19.73% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 177,967 176,484 175,001 169,810 168,327 166,102 161,653 6.62%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.21% 2.18% 4.06% 3.36% 2.91% 2.77% 2.81% -
ROE 1.60% 0.83% 7.55% 4.65% 2.64% 1.27% 5.81% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 180.92 95.45 447.16 324.56 214.99 107.15 472.05 -47.26%
EPS 3.84 1.98 17.81 10.64 6.00 2.85 12.67 -54.91%
DPS 0.03 0.00 3.00 0.00 0.00 0.00 2.50 -94.77%
NAPS 2.40 2.38 2.36 2.29 2.27 2.24 2.18 6.62%
Adjusted Per Share Value based on latest NOSH - 75,251
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 180.67 95.32 446.53 324.11 214.68 107.00 471.39 -47.26%
EPS 3.84 1.98 17.78 10.63 6.00 2.85 12.65 -54.86%
DPS 0.03 0.00 3.00 0.00 0.00 0.00 2.50 -94.77%
NAPS 2.3966 2.3767 2.3567 2.2868 2.2668 2.2369 2.177 6.62%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.00 0.94 1.04 0.91 1.02 0.985 0.89 -
P/RPS 0.55 0.98 0.23 0.28 0.47 0.92 0.19 103.24%
P/EPS 26.01 47.45 5.84 8.55 16.99 34.55 7.02 139.63%
EY 3.84 2.11 17.12 11.70 5.89 2.89 14.24 -58.29%
DY 0.03 0.00 2.88 0.00 0.00 0.00 2.81 -95.16%
P/NAPS 0.42 0.39 0.44 0.40 0.45 0.44 0.41 1.62%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 28/05/20 25/02/20 22/11/19 19/08/19 24/05/19 25/02/19 -
Price 1.14 1.19 1.12 1.02 0.91 1.00 1.03 -
P/RPS 0.63 1.25 0.25 0.31 0.42 0.93 0.22 101.78%
P/EPS 29.65 60.07 6.29 9.58 15.16 35.08 8.13 137.11%
EY 3.37 1.66 15.90 10.43 6.60 2.85 12.30 -57.84%
DY 0.03 0.00 2.68 0.00 0.00 0.00 2.43 -94.67%
P/NAPS 0.47 0.50 0.47 0.45 0.40 0.45 0.47 0.00%

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