[GREATEC] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 9.54%
YoY- 63.55%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 462,998 380,568 261,127 246,373 217,920 210,952 215,935 66.35%
PBT 171,548 188,052 90,077 80,192 73,262 75,204 57,572 107.20%
Tax -1,466 -1,416 -2,230 -1,074 -1,030 -1,256 -5,276 -57.45%
NP 170,082 186,636 87,847 79,117 72,232 73,948 52,296 119.67%
-
NP to SH 169,992 186,464 91,157 79,108 72,218 73,920 54,273 114.22%
-
Tax Rate 0.85% 0.75% 2.48% 1.34% 1.41% 1.67% 9.16% -
Total Cost 292,916 193,932 173,280 167,256 145,688 137,004 163,639 47.47%
-
Net Worth 373,722 333,407 286,770 254,907 231,620 214,092 194,060 54.85%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 373,722 333,407 286,770 254,907 231,620 214,092 194,060 54.85%
NOSH 1,252,004 1,252,000 626,000 626,000 626,000 626,000 626,000 58.80%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 36.73% 49.04% 33.64% 32.11% 33.15% 35.05% 24.22% -
ROE 45.49% 55.93% 31.79% 31.03% 31.18% 34.53% 27.97% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 36.98 30.40 41.71 39.36 34.81 33.70 34.49 4.76%
EPS 13.58 14.92 14.03 12.64 11.54 11.80 11.29 13.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2985 0.2663 0.4581 0.4072 0.37 0.342 0.31 -2.49%
Adjusted Per Share Value based on latest NOSH - 626,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 18.44 15.15 10.40 9.81 8.68 8.40 8.60 66.35%
EPS 6.77 7.42 3.63 3.15 2.88 2.94 2.16 114.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1488 0.1328 0.1142 0.1015 0.0922 0.0852 0.0773 54.80%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 5.69 5.32 9.10 6.79 3.87 2.35 2.40 -
P/RPS 15.39 17.50 21.82 17.25 11.12 6.97 6.96 69.80%
P/EPS 41.91 35.72 62.49 53.73 33.55 19.90 27.68 31.88%
EY 2.39 2.80 1.60 1.86 2.98 5.02 3.61 -24.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.06 19.98 19.86 16.67 10.46 6.87 7.74 82.45%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 11/08/21 23/04/21 18/02/21 27/11/20 10/08/20 29/05/20 24/02/20 -
Price 7.05 6.03 6.06 9.01 6.10 3.27 3.32 -
P/RPS 19.06 19.84 14.53 22.89 17.52 9.70 9.62 57.81%
P/EPS 51.92 40.49 41.62 71.30 52.88 27.69 38.29 22.53%
EY 1.93 2.47 2.40 1.40 1.89 3.61 2.61 -18.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 23.62 22.64 13.23 22.13 16.49 9.56 10.71 69.51%

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