[ORNA] QoQ Cumulative 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- 86.26%
YoY- 9.62%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 220,813 160,727 85,397 313,398 218,216 134,160 70,780 113.35%
PBT 2,967 5,920 4,351 20,067 11,407 4,861 2,538 10.96%
Tax -2,635 -2,565 -1,705 -5,442 -3,465 -1,894 -998 90.91%
NP 332 3,355 2,646 14,625 7,942 2,967 1,540 -64.01%
-
NP to SH 225 3,273 2,624 14,474 7,771 2,851 1,469 -71.34%
-
Tax Rate 88.81% 43.33% 39.19% 27.12% 30.38% 38.96% 39.32% -
Total Cost 220,481 157,372 82,751 298,773 210,274 131,193 69,240 116.29%
-
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 % - - - 16.65% - 0.78% - -
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 0.15% 2.09% 3.10% 4.67% 3.64% 2.21% 2.18% -
ROE 0.12% 1.74% 1.38% 7.72% 4.29% 1.60% 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 297.78 216.75 115.16 422.64 294.28 180.92 95.45 113.35%
EPS 0.30 4.41 3.54 19.52 10.48 3.84 1.98 -71.54%
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 293.44 213.59 113.48 416.47 289.98 178.28 94.06 113.35%
EPS 0.30 4.35 3.49 19.23 10.33 3.79 1.95 -71.25%
DPS 0.00 0.00 0.00 3.20 0.00 0.03 0.00 -
NAPS 2.4635 2.5029 2.5226 2.4931 2.4044 2.365 2.3453 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 0.47 0.66 1.39 0.40 0.38 0.55 0.98 -38.70%
P/EPS 461.40 32.17 45.22 8.66 10.69 26.01 47.45 354.94%
EY 0.22 3.11 2.21 11.55 9.36 3.84 2.11 -77.81%
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 0.45 0.66 1.27 0.43 0.45 0.63 1.25 -49.36%
P/EPS 441.62 32.17 41.26 9.27 12.50 29.65 60.07 277.63%
EY 0.23 3.11 2.42 10.78 8.00 3.37 1.66 -73.19%
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