[ORNA] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
16-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 71.37%
YoY- 9.14%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 293,555 312,238 328,925 348,075 327,336 318,745 316,357 -4.87%
PBT -243 1,560 4,280 9,681 6,128 5,999 7,480 -
Tax -304 -912 -1,709 -1,946 -1,551 -1,634 -2,324 -74.32%
NP -547 648 2,571 7,735 4,577 4,365 5,156 -
-
NP to SH -566 572 2,440 7,561 4,412 4,192 5,024 -
-
Tax Rate - 58.46% 39.93% 20.10% 25.31% 27.24% 31.07% -
Total Cost 294,102 311,590 326,354 340,340 322,759 314,380 311,201 -3.70%
-
Net Worth 189,831 191,314 191,314 191,314 191,314 192,056 189,831 0.00%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 741 741 741 1,483 1,483 1,483 1,483 -37.11%
Div Payout % 0.00% 129.64% 30.39% 19.61% 33.61% 35.38% 29.52% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 189,831 191,314 191,314 191,314 191,314 192,056 189,831 0.00%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -0.19% 0.21% 0.78% 2.22% 1.40% 1.37% 1.63% -
ROE -0.30% 0.30% 1.28% 3.95% 2.31% 2.18% 2.65% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 395.88 421.07 443.58 469.40 441.43 429.85 426.63 -4.87%
EPS -0.76 0.77 3.29 10.20 5.95 5.65 6.78 -
DPS 1.00 1.00 1.00 2.00 2.00 2.00 2.00 -37.08%
NAPS 2.56 2.58 2.58 2.58 2.58 2.59 2.56 0.00%
Adjusted Per Share Value based on latest NOSH - 75,251
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 390.10 414.93 437.10 462.55 434.99 423.58 420.40 -4.87%
EPS -0.75 0.76 3.24 10.05 5.86 5.57 6.68 -
DPS 0.99 0.99 0.99 1.97 1.97 1.97 1.97 -36.87%
NAPS 2.5226 2.5424 2.5424 2.5424 2.5424 2.5522 2.5226 0.00%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.93 1.04 1.22 1.03 1.04 1.20 1.28 -
P/RPS 0.23 0.25 0.28 0.22 0.24 0.28 0.30 -16.27%
P/EPS -121.84 134.82 37.08 10.10 17.48 21.23 18.89 -
EY -0.82 0.74 2.70 9.90 5.72 4.71 5.29 -
DY 1.08 0.96 0.82 1.94 1.92 1.67 1.56 -21.79%
P/NAPS 0.36 0.40 0.47 0.40 0.40 0.46 0.50 -19.71%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 18/08/23 26/05/23 23/02/23 16/11/22 17/08/22 25/05/22 24/02/22 -
Price 0.935 1.07 1.15 1.03 1.04 1.14 1.29 -
P/RPS 0.24 0.25 0.26 0.22 0.24 0.27 0.30 -13.85%
P/EPS -122.50 138.71 34.95 10.10 17.48 20.17 19.04 -
EY -0.82 0.72 2.86 9.90 5.72 4.96 5.25 -
DY 1.07 0.93 0.87 1.94 1.92 1.75 1.55 -21.94%
P/NAPS 0.37 0.41 0.45 0.40 0.40 0.44 0.50 -18.23%

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