[ORNA] YoY Cumulative 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- 172.57%
YoY- -1.53%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 205,973 252,531 220,813 218,216 240,671 256,116 239,923 -2.50%
PBT 2,184 5,168 2,967 11,407 11,110 9,707 13,827 -26.46%
Tax -1,113 -2,257 -2,635 -3,465 -3,018 -2,848 -2,930 -14.89%
NP 1,071 2,911 332 7,942 8,092 6,859 10,897 -32.05%
-
NP to SH 1,054 2,762 225 7,771 7,892 6,528 10,621 -31.94%
-
Tax Rate 50.96% 43.67% 88.81% 30.38% 27.16% 29.34% 21.19% -
Total Cost 204,902 249,620 220,481 210,274 232,579 249,257 229,026 -1.83%
-
Net Worth 191,314 191,314 185,382 180,933 169,810 158,687 151,272 3.98%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 1,853 -
Div Payout % - - - - - - 17.45% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 191,314 191,314 185,382 180,933 169,810 158,687 151,272 3.98%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.52% 1.15% 0.15% 3.64% 3.36% 2.68% 4.54% -
ROE 0.55% 1.44% 0.12% 4.29% 4.65% 4.11% 7.02% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 277.77 340.55 297.78 294.28 324.56 345.39 323.55 -2.50%
EPS 1.42 3.72 0.30 10.48 10.64 8.80 14.32 -31.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.58 2.58 2.50 2.44 2.29 2.14 2.04 3.98%
Adjusted Per Share Value based on latest NOSH - 75,251
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 277.38 340.08 297.36 293.87 324.11 344.91 323.10 -2.50%
EPS 1.42 3.72 0.30 10.47 10.63 8.79 14.30 -31.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.5764 2.5764 2.4965 2.4366 2.2868 2.137 2.0371 3.99%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.90 1.03 1.40 1.12 0.91 1.14 1.39 -
P/RPS 0.32 0.30 0.47 0.38 0.28 0.33 0.43 -4.80%
P/EPS 63.32 27.65 461.40 10.69 8.55 12.95 9.70 36.68%
EY 1.58 3.62 0.22 9.36 11.70 7.72 10.30 -26.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
P/NAPS 0.35 0.40 0.56 0.46 0.40 0.53 0.68 -10.47%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 15/11/23 16/11/22 29/11/21 19/11/20 22/11/19 23/11/18 14/11/17 -
Price 0.995 1.03 1.34 1.31 1.02 1.15 1.49 -
P/RPS 0.36 0.30 0.45 0.45 0.31 0.33 0.46 -4.00%
P/EPS 70.00 27.65 441.62 12.50 9.58 13.06 10.40 37.38%
EY 1.43 3.62 0.23 8.00 10.43 7.66 9.61 -27.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.68 -
P/NAPS 0.39 0.40 0.54 0.54 0.45 0.54 0.73 -9.91%

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