[ORNA] YoY 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- -569.65%
YoY- -161.95%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
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 69,637 80,825 60,086 84,056 81,253 87,809 86,745 -3.59%
PBT 2,139 600 -2,953 6,546 4,329 2,953 5,076 -13.40%
Tax -726 -465 -70 -1,571 -883 -813 -1,473 -11.11%
NP 1,413 135 -3,023 4,975 3,446 2,140 3,603 -14.43%
-
NP to SH 1,399 101 -3,048 4,920 3,440 2,048 3,523 -14.26%
-
Tax Rate 33.94% 77.50% - 24.00% 20.40% 27.53% 29.02% -
Total Cost 68,224 80,690 63,109 79,081 77,807 85,669 83,142 -3.24%
-
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 - - - - - - 1,853 -
Div Payout % - - - - - - 52.62% -
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 2.03% 0.17% -5.03% 5.92% 4.24% 2.44% 4.15% -
ROE 0.73% 0.05% -1.64% 2.72% 2.03% 1.29% 2.33% -
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 93.91 109.00 81.03 113.35 109.57 118.42 116.98 -3.59%
EPS 1.89 0.14 -4.11 6.63 4.64 2.76 4.75 -14.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
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 92.54 107.41 79.85 111.70 107.98 116.69 115.27 -3.59%
EPS 1.86 0.13 -4.05 6.54 4.57 2.72 4.68 -14.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.46 -
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 0.96 0.94 1.73 0.99 0.83 0.96 1.19 -3.51%
P/EPS 47.70 756.21 -34.06 16.88 19.62 41.28 29.26 8.48%
EY 2.10 0.13 -2.94 5.92 5.10 2.42 3.42 -7.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
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 1.06 0.94 1.65 1.16 0.93 0.97 1.27 -2.96%
P/EPS 52.74 756.21 -32.60 19.74 21.99 41.64 31.36 9.04%
EY 1.90 0.13 -3.07 5.06 4.55 2.40 3.19 -8.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.68 -
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