[ORNA] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -569.65%
YoY- -161.95%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 83,921 87,785 95,544 60,086 75,330 85,397 95,182 -8.07%
PBT 1,698 2,870 4,513 -2,953 1,569 4,351 8,660 -66.35%
Tax -777 -1,015 311 -70 -860 -1,705 -1,977 -46.43%
NP 921 1,855 4,824 -3,023 709 2,646 6,683 -73.41%
-
NP to SH 869 1,792 4,799 -3,048 649 2,624 6,703 -74.48%
-
Tax Rate 45.76% 35.37% -6.89% - 54.81% 39.19% 22.83% -
Total Cost 83,000 85,930 90,720 63,109 74,621 82,751 88,499 -4.19%
-
Net Worth 191,314 192,056 189,831 185,382 188,348 189,831 187,607 1.31%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 1,483 - - - 2,409 -
Div Payout % - - 30.90% - - - 35.95% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 191,314 192,056 189,831 185,382 188,348 189,831 187,607 1.31%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.10% 2.11% 5.05% -5.03% 0.94% 3.10% 7.02% -
ROE 0.45% 0.93% 2.53% -1.64% 0.34% 1.38% 3.57% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 113.17 118.38 128.85 81.03 101.59 115.16 128.36 -8.07%
EPS 1.17 2.42 6.47 -4.11 0.88 3.54 9.04 -74.50%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.25 -
NAPS 2.58 2.59 2.56 2.50 2.54 2.56 2.53 1.31%
Adjusted Per Share Value based on latest NOSH - 75,251
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 113.01 118.22 128.67 80.92 101.45 115.00 128.18 -8.07%
EPS 1.17 2.41 6.46 -4.10 0.87 3.53 9.03 -74.49%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.25 -
NAPS 2.5764 2.5864 2.5564 2.4965 2.5365 2.5564 2.5265 1.31%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.04 1.20 1.28 1.40 1.42 1.60 1.69 -
P/RPS 0.92 1.01 0.99 1.73 1.40 1.39 1.32 -21.44%
P/EPS 88.74 49.66 19.78 -34.06 162.25 45.22 18.70 183.19%
EY 1.13 2.01 5.06 -2.94 0.62 2.21 5.35 -64.63%
DY 0.00 0.00 1.56 0.00 0.00 0.00 1.92 -
P/NAPS 0.40 0.46 0.50 0.56 0.56 0.63 0.67 -29.16%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 17/08/22 25/05/22 24/02/22 29/11/21 17/08/21 24/05/21 25/02/21 -
Price 1.04 1.14 1.29 1.34 1.42 1.46 1.81 -
P/RPS 0.92 0.96 1.00 1.65 1.40 1.27 1.41 -24.83%
P/EPS 88.74 47.17 19.93 -32.60 162.25 41.26 20.02 170.57%
EY 1.13 2.12 5.02 -3.07 0.62 2.42 4.99 -62.94%
DY 0.00 0.00 1.55 0.00 0.00 0.00 1.80 -
P/NAPS 0.40 0.44 0.50 0.54 0.56 0.57 0.72 -32.49%

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