[ORNA] YoY Annualized 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- -95.42%
YoY- -97.1%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 274,630 336,708 294,417 290,954 320,894 341,488 319,897 -2.50%
PBT 2,912 6,890 3,956 15,209 14,813 12,942 18,436 -26.46%
Tax -1,484 -3,009 -3,513 -4,620 -4,024 -3,797 -3,906 -14.88%
NP 1,428 3,881 442 10,589 10,789 9,145 14,529 -32.05%
-
NP to SH 1,405 3,682 300 10,361 10,522 8,704 14,161 -31.94%
-
Tax Rate 50.96% 43.67% 88.80% 30.38% 27.17% 29.34% 21.19% -
Total Cost 273,202 332,826 293,974 280,365 310,105 332,342 305,368 -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 - - - - - - 2,471 -
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 0.73% 1.92% 0.16% 5.73% 6.20% 5.48% 9.36% -
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 370.36 454.07 397.04 392.37 432.75 460.52 431.40 -2.50%
EPS 1.89 4.96 0.40 13.97 14.19 11.73 19.09 -31.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
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 364.95 447.45 391.25 386.65 426.43 453.80 425.11 -2.50%
EPS 1.87 4.89 0.40 13.77 13.98 11.57 18.82 -31.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.28 -
NAPS 2.5424 2.5424 2.4635 2.4044 2.2566 2.1088 2.0102 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 0.24 0.23 0.35 0.29 0.21 0.25 0.32 -4.67%
P/EPS 47.49 20.74 346.05 8.02 6.41 9.71 7.28 36.67%
EY 2.11 4.82 0.29 12.48 15.59 10.30 13.74 -26.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.40 -
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 0.27 0.23 0.34 0.33 0.24 0.25 0.35 -4.23%
P/EPS 52.50 20.74 331.22 9.38 7.19 9.80 7.80 37.38%
EY 1.90 4.82 0.30 10.67 13.91 10.21 12.82 -27.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.24 -
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