[ORNA] YoY Cumulative 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- -93.13%
YoY- -97.1%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 218,014 205,973 252,531 220,813 218,216 240,671 256,116 -2.64%
PBT 4,895 2,184 5,168 2,967 11,407 11,110 9,707 -10.77%
Tax -1,360 -1,113 -2,257 -2,635 -3,465 -3,018 -2,848 -11.58%
NP 3,535 1,071 2,911 332 7,942 8,092 6,859 -10.45%
-
NP to SH 3,473 1,054 2,762 225 7,771 7,892 6,528 -9.97%
-
Tax Rate 27.78% 50.96% 43.67% 88.81% 30.38% 27.16% 29.34% -
Total Cost 214,479 204,902 249,620 220,481 210,274 232,579 249,257 -2.47%
-
Net Worth 198,881 191,314 191,314 185,382 180,933 169,810 158,687 3.83%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 198,881 191,314 191,314 185,382 180,933 169,810 158,687 3.83%
NOSH 74,209 75,251 75,251 75,251 75,251 75,251 75,251 -0.23%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 1.62% 0.52% 1.15% 0.15% 3.64% 3.36% 2.68% -
ROE 1.75% 0.55% 1.44% 0.12% 4.29% 4.65% 4.11% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 293.78 277.77 340.55 297.78 294.28 324.56 345.39 -2.65%
EPS 4.68 1.42 3.72 0.30 10.48 10.64 8.80 -9.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.58 2.58 2.50 2.44 2.29 2.14 3.81%
Adjusted Per Share Value based on latest NOSH - 75,251
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 293.59 277.38 340.08 297.36 293.87 324.11 344.91 -2.64%
EPS 4.68 1.42 3.72 0.30 10.47 10.63 8.79 -9.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6783 2.5764 2.5764 2.4965 2.4366 2.2868 2.137 3.83%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.93 0.90 1.03 1.40 1.12 0.91 1.14 -
P/RPS 0.32 0.32 0.30 0.47 0.38 0.28 0.33 -0.51%
P/EPS 19.87 63.32 27.65 461.40 10.69 8.55 12.95 7.38%
EY 5.03 1.58 3.62 0.22 9.36 11.70 7.72 -6.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.40 0.56 0.46 0.40 0.53 -6.67%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 15/11/24 15/11/23 16/11/22 29/11/21 19/11/20 22/11/19 23/11/18 -
Price 0.93 0.995 1.03 1.34 1.31 1.02 1.15 -
P/RPS 0.32 0.36 0.30 0.45 0.45 0.31 0.33 -0.51%
P/EPS 19.87 70.00 27.65 441.62 12.50 9.58 13.06 7.23%
EY 5.03 1.43 3.62 0.23 8.00 10.43 7.66 -6.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.40 0.54 0.54 0.45 0.54 -6.96%

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