[ORNA] YoY 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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 302,512 284,392 351,140 341,588 283,120 317,832 327,548 -1.31%
PBT 8,324 600 11,480 17,404 10,152 13,600 14,420 -8.74%
Tax -2,368 -872 -4,060 -6,820 -3,992 -4,784 -3,624 -6.84%
NP 5,956 -272 7,420 10,584 6,160 8,816 10,796 -9.42%
-
NP to SH 5,840 -304 7,168 10,496 5,876 8,456 10,228 -8.90%
-
Tax Rate 28.45% 145.33% 35.37% 39.19% 39.32% 35.18% 25.13% -
Total Cost 296,556 284,664 343,720 331,004 276,960 309,016 316,752 -1.09%
-
Net Worth 198,730 191,314 192,056 189,831 176,484 166,102 156,462 4.06%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 198,730 191,314 192,056 189,831 176,484 166,102 156,462 4.06%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.97% -0.10% 2.11% 3.10% 2.18% 2.77% 3.30% -
ROE 2.94% -0.16% 3.73% 5.53% 3.33% 5.09% 6.54% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 407.96 383.52 473.53 460.65 381.81 428.62 441.72 -1.31%
EPS 7.88 -0.40 9.68 14.16 7.92 11.40 13.80 -8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.58 2.59 2.56 2.38 2.24 2.11 4.06%
Adjusted Per Share Value based on latest NOSH - 75,251
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 402.00 377.92 466.63 453.93 376.23 422.36 435.27 -1.31%
EPS 7.76 -0.40 9.53 13.95 7.81 11.24 13.59 -8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6409 2.5424 2.5522 2.5226 2.3453 2.2073 2.0792 4.06%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.02 1.04 1.20 1.60 0.94 0.985 1.34 -
P/RPS 0.25 0.27 0.25 0.35 0.25 0.23 0.30 -2.99%
P/EPS 12.95 -253.68 12.41 11.30 11.86 8.64 9.72 4.89%
EY 7.72 -0.39 8.06 8.85 8.43 11.58 10.29 -4.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.46 0.63 0.39 0.44 0.64 -8.31%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 26/05/23 25/05/22 24/05/21 28/05/20 24/05/19 28/05/18 -
Price 1.15 1.07 1.14 1.46 1.19 1.00 1.61 -
P/RPS 0.28 0.28 0.24 0.32 0.31 0.23 0.36 -4.09%
P/EPS 14.60 -261.00 11.79 10.31 15.02 8.77 11.67 3.80%
EY 6.85 -0.38 8.48 9.69 6.66 11.40 8.57 -3.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.44 0.57 0.50 0.45 0.76 -9.04%

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