[GREATEC] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -6.76%
YoY- 55.42%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 502,805 440,506 408,624 402,217 435,777 462,998 380,568 20.38%
PBT 127,898 109,390 117,176 145,242 153,310 171,548 188,052 -22.64%
Tax -1,146 -1,196 -1,448 -3,491 -1,262 -1,466 -1,416 -13.14%
NP 126,752 108,194 115,728 141,751 152,048 170,082 186,636 -22.71%
-
NP to SH 126,752 108,194 115,728 141,679 151,954 169,992 186,464 -22.67%
-
Tax Rate 0.90% 1.09% 1.24% 2.40% 0.82% 0.85% 0.75% -
Total Cost 376,053 332,312 292,896 260,466 283,729 292,916 193,932 55.43%
-
Net Worth 528,526 487,205 460,910 430,973 402,899 373,722 333,407 35.91%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 528,526 487,205 460,910 430,973 402,899 373,722 333,407 35.91%
NOSH 1,252,135 1,252,135 1,252,135 1,252,130 1,252,054 1,252,004 1,252,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 25.21% 24.56% 28.32% 35.24% 34.89% 36.73% 49.04% -
ROE 23.98% 22.21% 25.11% 32.87% 37.72% 45.49% 55.93% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 40.16 35.18 32.63 32.12 34.81 36.98 30.40 20.37%
EPS 10.12 8.64 9.24 11.32 12.15 13.58 14.92 -22.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4221 0.3891 0.3681 0.3442 0.3218 0.2985 0.2663 35.90%
Adjusted Per Share Value based on latest NOSH - 1,252,130
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.02 17.54 16.27 16.02 17.35 18.44 15.15 20.40%
EPS 5.05 4.31 4.61 5.64 6.05 6.77 7.42 -22.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2104 0.194 0.1835 0.1716 0.1604 0.1488 0.1328 35.86%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.46 3.66 4.74 6.73 7.11 5.69 5.32 -
P/RPS 8.62 10.40 14.52 20.95 20.43 15.39 17.50 -37.60%
P/EPS 34.18 42.36 51.29 59.48 58.58 41.91 35.72 -2.89%
EY 2.93 2.36 1.95 1.68 1.71 2.39 2.80 3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.20 9.41 12.88 19.55 22.09 19.06 19.98 -44.74%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 26/08/22 12/05/22 25/02/22 01/11/21 11/08/21 23/04/21 -
Price 3.88 3.75 3.38 4.35 7.09 7.05 6.03 -
P/RPS 9.66 10.66 10.36 13.54 20.37 19.06 19.84 -38.08%
P/EPS 38.33 43.40 36.57 38.44 58.42 51.92 40.49 -3.58%
EY 2.61 2.30 2.73 2.60 1.71 1.93 2.47 3.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.19 9.64 9.18 12.64 22.03 23.62 22.64 -45.14%

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