[ORNA] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 256.01%
YoY- 43.02%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 75,330 85,397 95,182 84,056 63,380 70,780 90,909 -11.78%
PBT 1,569 4,351 8,660 6,546 2,323 2,538 7,034 -63.25%
Tax -860 -1,705 -1,977 -1,571 -896 -998 -1,655 -35.39%
NP 709 2,646 6,683 4,975 1,427 1,540 5,379 -74.13%
-
NP to SH 649 2,624 6,703 4,920 1,382 1,469 5,312 -75.40%
-
Tax Rate 54.81% 39.19% 22.83% 24.00% 38.57% 39.32% 23.53% -
Total Cost 74,621 82,751 88,499 79,081 61,953 69,240 85,530 -8.70%
-
Net Worth 188,348 189,831 187,607 180,933 177,967 176,484 175,001 5.02%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 2,409 - 22 - 2,224 -
Div Payout % - - 35.95% - 1.61% - 41.88% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 188,348 189,831 187,607 180,933 177,967 176,484 175,001 5.02%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 0.94% 3.10% 7.02% 5.92% 2.25% 2.18% 5.92% -
ROE 0.34% 1.38% 3.57% 2.72% 0.78% 0.83% 3.04% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 101.59 115.16 128.36 113.35 85.47 95.45 122.60 -11.78%
EPS 0.88 3.54 9.04 6.63 1.86 1.98 7.16 -75.31%
DPS 0.00 0.00 3.25 0.00 0.03 0.00 3.00 -
NAPS 2.54 2.56 2.53 2.44 2.40 2.38 2.36 5.02%
Adjusted Per Share Value based on latest NOSH - 75,251
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 101.45 115.00 128.18 113.20 85.35 95.32 122.43 -11.78%
EPS 0.87 3.53 9.03 6.63 1.86 1.98 7.15 -75.47%
DPS 0.00 0.00 3.25 0.00 0.03 0.00 3.00 -
NAPS 2.5365 2.5564 2.5265 2.4366 2.3966 2.3767 2.3567 5.02%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.42 1.60 1.69 1.12 1.00 0.94 1.04 -
P/RPS 1.40 1.39 1.32 0.99 1.17 0.98 0.85 39.50%
P/EPS 162.25 45.22 18.70 16.88 53.66 47.45 14.52 400.55%
EY 0.62 2.21 5.35 5.92 1.86 2.11 6.89 -79.94%
DY 0.00 0.00 1.92 0.00 0.03 0.00 2.88 -
P/NAPS 0.56 0.63 0.67 0.46 0.42 0.39 0.44 17.45%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 17/08/21 24/05/21 25/02/21 19/11/20 27/08/20 28/05/20 25/02/20 -
Price 1.42 1.46 1.81 1.31 1.14 1.19 1.12 -
P/RPS 1.40 1.27 1.41 1.16 1.33 1.25 0.91 33.30%
P/EPS 162.25 41.26 20.02 19.74 61.17 60.07 15.63 376.54%
EY 0.62 2.42 4.99 5.06 1.63 1.66 6.40 -78.93%
DY 0.00 0.00 1.80 0.00 0.03 0.00 2.68 -
P/NAPS 0.56 0.57 0.72 0.54 0.47 0.50 0.47 12.40%

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