[ORNA] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -64.33%
YoY- -31.71%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 328,925 252,531 171,706 87,785 316,357 220,813 160,727 60.98%
PBT 4,280 5,168 4,568 2,870 7,480 2,967 5,920 -19.39%
Tax -1,709 -2,257 -1,792 -1,015 -2,324 -2,635 -2,565 -23.65%
NP 2,571 2,911 2,776 1,855 5,156 332 3,355 -16.21%
-
NP to SH 2,440 2,762 2,661 1,792 5,024 225 3,273 -17.73%
-
Tax Rate 39.93% 43.67% 39.23% 35.37% 31.07% 88.81% 43.33% -
Total Cost 326,354 249,620 168,930 85,930 311,201 220,481 157,372 62.40%
-
Net Worth 191,314 191,314 191,314 192,056 189,831 185,382 188,348 1.04%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 741 - - - 1,483 - - -
Div Payout % 30.39% - - - 29.52% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 191,314 191,314 191,314 192,056 189,831 185,382 188,348 1.04%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 0.78% 1.15% 1.62% 2.11% 1.63% 0.15% 2.09% -
ROE 1.28% 1.44% 1.39% 0.93% 2.65% 0.12% 1.74% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 443.58 340.55 231.56 118.38 426.63 297.78 216.75 60.98%
EPS 3.29 3.72 3.59 2.42 6.78 0.30 4.41 -17.69%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.58 2.58 2.58 2.59 2.56 2.50 2.54 1.04%
Adjusted Per Share Value based on latest NOSH - 75,251
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 442.96 340.08 231.23 118.22 426.03 297.36 216.45 60.97%
EPS 3.29 3.72 3.58 2.41 6.77 0.30 4.41 -17.69%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.5764 2.5764 2.5764 2.5864 2.5564 2.4965 2.5365 1.04%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.22 1.03 1.04 1.20 1.28 1.40 1.42 -
P/RPS 0.28 0.30 0.45 1.01 0.30 0.47 0.66 -43.45%
P/EPS 37.08 27.65 28.98 49.66 18.89 461.40 32.17 9.90%
EY 2.70 3.62 3.45 2.01 5.29 0.22 3.11 -8.97%
DY 0.82 0.00 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.47 0.40 0.40 0.46 0.50 0.56 0.56 -10.99%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 16/11/22 17/08/22 25/05/22 24/02/22 29/11/21 17/08/21 -
Price 1.15 1.03 1.04 1.14 1.29 1.34 1.42 -
P/RPS 0.26 0.30 0.45 0.96 0.30 0.45 0.66 -46.17%
P/EPS 34.95 27.65 28.98 47.17 19.04 441.62 32.17 5.66%
EY 2.86 3.62 3.45 2.12 5.25 0.23 3.11 -5.41%
DY 0.87 0.00 0.00 0.00 1.55 0.00 0.00 -
P/NAPS 0.45 0.40 0.40 0.44 0.50 0.54 0.56 -13.53%

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