[ORNA] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 67.31%
YoY- 40.53%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 218,216 134,160 70,780 331,580 240,671 159,418 79,458 95.74%
PBT 11,407 4,861 2,538 18,144 11,110 6,781 3,400 123.61%
Tax -3,465 -1,894 -998 -4,673 -3,018 -2,135 -1,196 102.83%
NP 7,942 2,967 1,540 13,471 8,092 4,646 2,204 134.49%
-
NP to SH 7,771 2,851 1,469 13,204 7,892 4,452 2,114 137.62%
-
Tax Rate 30.38% 38.96% 39.32% 25.76% 27.16% 31.49% 35.18% -
Total Cost 210,274 131,193 69,240 318,109 232,579 154,772 77,254 94.58%
-
Net Worth 180,933 177,967 176,484 175,001 169,810 168,327 166,102 5.85%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 22 - 2,224 - - - -
Div Payout % - 0.78% - 16.85% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 180,933 177,967 176,484 175,001 169,810 168,327 166,102 5.85%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.64% 2.21% 2.18% 4.06% 3.36% 2.91% 2.77% -
ROE 4.29% 1.60% 0.83% 7.55% 4.65% 2.64% 1.27% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 294.28 180.92 95.45 447.16 324.56 214.99 107.15 95.75%
EPS 10.48 3.84 1.98 17.81 10.64 6.00 2.85 137.67%
DPS 0.00 0.03 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.44 2.40 2.38 2.36 2.29 2.27 2.24 5.85%
Adjusted Per Share Value based on latest NOSH - 75,251
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 289.98 178.28 94.06 440.63 319.82 211.85 105.59 95.74%
EPS 10.33 3.79 1.95 17.55 10.49 5.92 2.81 137.62%
DPS 0.00 0.03 0.00 2.96 0.00 0.00 0.00 -
NAPS 2.4044 2.365 2.3453 2.3256 2.2566 2.2369 2.2073 5.85%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.12 1.00 0.94 1.04 0.91 1.02 0.985 -
P/RPS 0.38 0.55 0.98 0.23 0.28 0.47 0.92 -44.44%
P/EPS 10.69 26.01 47.45 5.84 8.55 16.99 34.55 -54.15%
EY 9.36 3.84 2.11 17.12 11.70 5.89 2.89 118.43%
DY 0.00 0.03 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.39 0.44 0.40 0.45 0.44 2.99%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 27/08/20 28/05/20 25/02/20 22/11/19 19/08/19 24/05/19 -
Price 1.31 1.14 1.19 1.12 1.02 0.91 1.00 -
P/RPS 0.45 0.63 1.25 0.25 0.31 0.42 0.93 -38.28%
P/EPS 12.50 29.65 60.07 6.29 9.58 15.16 35.08 -49.64%
EY 8.00 3.37 1.66 15.90 10.43 6.60 2.85 98.61%
DY 0.00 0.03 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.50 0.47 0.45 0.40 0.45 12.88%

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