[ORNA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -81.87%
YoY- 78.62%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 316,357 220,813 160,727 85,397 313,398 218,216 134,160 76.88%
PBT 7,480 2,967 5,920 4,351 20,067 11,407 4,861 33.18%
Tax -2,324 -2,635 -2,565 -1,705 -5,442 -3,465 -1,894 14.57%
NP 5,156 332 3,355 2,646 14,625 7,942 2,967 44.39%
-
NP to SH 5,024 225 3,273 2,624 14,474 7,771 2,851 45.74%
-
Tax Rate 31.07% 88.81% 43.33% 39.19% 27.12% 30.38% 38.96% -
Total Cost 311,201 220,481 157,372 82,751 298,773 210,274 131,193 77.58%
-
Net Worth 189,831 185,382 188,348 189,831 187,607 180,933 177,967 4.38%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 1,483 - - - 2,409 - 22 1543.67%
Div Payout % 29.52% - - - 16.65% - 0.78% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 189,831 185,382 188,348 189,831 187,607 180,933 177,967 4.38%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 1.63% 0.15% 2.09% 3.10% 4.67% 3.64% 2.21% -
ROE 2.65% 0.12% 1.74% 1.38% 7.72% 4.29% 1.60% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 426.63 297.78 216.75 115.16 422.64 294.28 180.92 76.88%
EPS 6.78 0.30 4.41 3.54 19.52 10.48 3.84 45.93%
DPS 2.00 0.00 0.00 0.00 3.25 0.00 0.03 1531.61%
NAPS 2.56 2.50 2.54 2.56 2.53 2.44 2.40 4.38%
Adjusted Per Share Value based on latest NOSH - 75,251
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 426.03 297.36 216.45 115.00 422.05 293.87 180.67 76.88%
EPS 6.77 0.30 4.41 3.53 19.49 10.47 3.84 45.78%
DPS 2.00 0.00 0.00 0.00 3.25 0.00 0.03 1531.61%
NAPS 2.5564 2.4965 2.5365 2.5564 2.5265 2.4366 2.3966 4.38%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.28 1.40 1.42 1.60 1.69 1.12 1.00 -
P/RPS 0.30 0.47 0.66 1.39 0.40 0.38 0.55 -33.16%
P/EPS 18.89 461.40 32.17 45.22 8.66 10.69 26.01 -19.15%
EY 5.29 0.22 3.11 2.21 11.55 9.36 3.84 23.73%
DY 1.56 0.00 0.00 0.00 1.92 0.00 0.03 1283.17%
P/NAPS 0.50 0.56 0.56 0.63 0.67 0.46 0.42 12.29%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 29/11/21 17/08/21 24/05/21 25/02/21 19/11/20 27/08/20 -
Price 1.29 1.34 1.42 1.46 1.81 1.31 1.14 -
P/RPS 0.30 0.45 0.66 1.27 0.43 0.45 0.63 -38.93%
P/EPS 19.04 441.62 32.17 41.26 9.27 12.50 29.65 -25.50%
EY 5.25 0.23 3.11 2.42 10.78 8.00 3.37 34.27%
DY 1.55 0.00 0.00 0.00 1.80 0.00 0.03 1277.27%
P/NAPS 0.50 0.54 0.56 0.57 0.72 0.54 0.47 4.19%

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