[ORNA] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 36.24%
YoY- 26.19%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 60,086 75,330 85,397 95,182 84,056 63,380 70,780 -10.33%
PBT -2,953 1,569 4,351 8,660 6,546 2,323 2,538 -
Tax -70 -860 -1,705 -1,977 -1,571 -896 -998 -82.96%
NP -3,023 709 2,646 6,683 4,975 1,427 1,540 -
-
NP to SH -3,048 649 2,624 6,703 4,920 1,382 1,469 -
-
Tax Rate - 54.81% 39.19% 22.83% 24.00% 38.57% 39.32% -
Total Cost 63,109 74,621 82,751 88,499 79,081 61,953 69,240 -5.98%
-
Net Worth 185,382 188,348 189,831 187,607 180,933 177,967 176,484 3.33%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 2,409 - 22 - -
Div Payout % - - - 35.95% - 1.61% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 185,382 188,348 189,831 187,607 180,933 177,967 176,484 3.33%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -5.03% 0.94% 3.10% 7.02% 5.92% 2.25% 2.18% -
ROE -1.64% 0.34% 1.38% 3.57% 2.72% 0.78% 0.83% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 81.03 101.59 115.16 128.36 113.35 85.47 95.45 -10.33%
EPS -4.11 0.88 3.54 9.04 6.63 1.86 1.98 -
DPS 0.00 0.00 0.00 3.25 0.00 0.03 0.00 -
NAPS 2.50 2.54 2.56 2.53 2.44 2.40 2.38 3.33%
Adjusted Per Share Value based on latest NOSH - 75,251
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 80.92 101.45 115.00 128.18 113.20 85.35 95.32 -10.33%
EPS -4.10 0.87 3.53 9.03 6.63 1.86 1.98 -
DPS 0.00 0.00 0.00 3.25 0.00 0.03 0.00 -
NAPS 2.4965 2.5365 2.5564 2.5265 2.4366 2.3966 2.3767 3.32%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.40 1.42 1.60 1.69 1.12 1.00 0.94 -
P/RPS 1.73 1.40 1.39 1.32 0.99 1.17 0.98 46.01%
P/EPS -34.06 162.25 45.22 18.70 16.88 53.66 47.45 -
EY -2.94 0.62 2.21 5.35 5.92 1.86 2.11 -
DY 0.00 0.00 0.00 1.92 0.00 0.03 0.00 -
P/NAPS 0.56 0.56 0.63 0.67 0.46 0.42 0.39 27.24%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 17/08/21 24/05/21 25/02/21 19/11/20 27/08/20 28/05/20 -
Price 1.34 1.42 1.46 1.81 1.31 1.14 1.19 -
P/RPS 1.65 1.40 1.27 1.41 1.16 1.33 1.25 20.31%
P/EPS -32.60 162.25 41.26 20.02 19.74 61.17 60.07 -
EY -3.07 0.62 2.42 4.99 5.06 1.63 1.66 -
DY 0.00 0.00 0.00 1.80 0.00 0.03 0.00 -
P/NAPS 0.54 0.56 0.57 0.72 0.54 0.47 0.50 5.25%

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