[ORNA] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -27.48%
YoY- 78.62%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 316,357 294,417 321,454 341,588 313,398 290,954 268,320 11.57%
PBT 7,480 3,956 11,840 17,404 20,067 15,209 9,722 -15.99%
Tax -2,324 -3,513 -5,130 -6,820 -5,442 -4,620 -3,788 -27.73%
NP 5,156 442 6,710 10,584 14,625 10,589 5,934 -8.92%
-
NP to SH 5,024 300 6,546 10,496 14,474 10,361 5,702 -8.07%
-
Tax Rate 31.07% 88.80% 43.33% 39.19% 27.12% 30.38% 38.96% -
Total Cost 311,201 293,974 314,744 331,004 298,773 280,365 262,386 12.01%
-
Net Worth 189,831 185,382 188,348 189,831 187,607 180,933 177,967 4.38%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 1,483 - - - 2,409 - 44 936.75%
Div Payout % 29.52% - - - 16.65% - 0.78% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 189,831 185,382 188,348 189,831 187,607 180,933 177,967 4.38%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 1.63% 0.15% 2.09% 3.10% 4.67% 3.64% 2.21% -
ROE 2.65% 0.16% 3.48% 5.53% 7.72% 5.73% 3.20% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 426.63 397.04 433.50 460.65 422.64 392.37 361.85 11.57%
EPS 6.78 0.40 8.82 14.16 19.52 13.97 7.68 -7.95%
DPS 2.00 0.00 0.00 0.00 3.25 0.00 0.06 929.14%
NAPS 2.56 2.50 2.54 2.56 2.53 2.44 2.40 4.38%
Adjusted Per Share Value based on latest NOSH - 75,251
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 420.40 391.25 427.18 453.93 416.47 386.65 356.57 11.57%
EPS 6.68 0.40 8.70 13.95 19.23 13.77 7.58 -8.05%
DPS 1.97 0.00 0.00 0.00 3.20 0.00 0.06 918.86%
NAPS 2.5226 2.4635 2.5029 2.5226 2.4931 2.4044 2.365 4.38%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.28 1.40 1.42 1.60 1.69 1.12 1.00 -
P/RPS 0.30 0.35 0.33 0.35 0.40 0.29 0.28 4.69%
P/EPS 18.89 346.05 16.09 11.30 8.66 8.02 13.00 28.20%
EY 5.29 0.29 6.22 8.85 11.55 12.48 7.69 -22.02%
DY 1.56 0.00 0.00 0.00 1.92 0.00 0.06 772.44%
P/NAPS 0.50 0.56 0.56 0.63 0.67 0.46 0.42 12.29%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 29/11/21 17/08/21 24/05/21 25/02/21 19/11/20 27/08/20 -
Price 1.29 1.34 1.42 1.46 1.81 1.31 1.14 -
P/RPS 0.30 0.34 0.33 0.32 0.43 0.33 0.32 -4.20%
P/EPS 19.04 331.22 16.09 10.31 9.27 9.38 14.83 18.07%
EY 5.25 0.30 6.22 9.69 10.78 10.67 6.75 -15.38%
DY 1.55 0.00 0.00 0.00 1.80 0.00 0.05 880.67%
P/NAPS 0.50 0.54 0.56 0.57 0.72 0.54 0.47 4.19%

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