[GREATEC] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 36.2%
YoY- 47.27%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 261,127 246,373 217,920 210,952 215,935 209,893 219,462 12.22%
PBT 90,077 80,192 73,262 75,204 57,572 48,801 47,110 53.74%
Tax -2,230 -1,074 -1,030 -1,256 -5,276 -434 -406 209.70%
NP 87,847 79,117 72,232 73,948 52,296 48,366 46,704 52.08%
-
NP to SH 91,157 79,108 72,218 73,920 54,273 48,369 46,704 55.86%
-
Tax Rate 2.48% 1.34% 1.41% 1.67% 9.16% 0.89% 0.86% -
Total Cost 173,280 167,256 145,688 137,004 163,639 161,526 172,758 0.20%
-
Net Worth 286,770 254,907 231,620 214,092 194,060 175,280 138,125 62.38%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 286,770 254,907 231,620 214,092 194,060 175,280 138,125 62.38%
NOSH 626,000 626,000 626,000 626,000 626,000 626,000 626,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 33.64% 32.11% 33.15% 35.05% 24.22% 23.04% 21.28% -
ROE 31.79% 31.03% 31.18% 34.53% 27.97% 27.60% 33.81% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 41.71 39.36 34.81 33.70 34.49 33.53 41.31 0.64%
EPS 14.03 12.64 11.54 11.80 11.29 11.84 15.68 -7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4581 0.4072 0.37 0.342 0.31 0.28 0.26 45.62%
Adjusted Per Share Value based on latest NOSH - 626,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.40 9.81 8.68 8.40 8.60 8.36 8.74 12.23%
EPS 3.63 3.15 2.88 2.94 2.16 1.93 1.86 55.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1142 0.1015 0.0922 0.0852 0.0773 0.0698 0.055 62.39%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 9.10 6.79 3.87 2.35 2.40 1.50 0.97 -
P/RPS 21.82 17.25 11.12 6.97 6.96 4.47 2.35 338.79%
P/EPS 62.49 53.73 33.55 19.90 27.68 19.41 11.03 216.13%
EY 1.60 1.86 2.98 5.02 3.61 5.15 9.06 -68.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.86 16.67 10.46 6.87 7.74 5.36 3.73 203.37%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 18/02/21 27/11/20 10/08/20 29/05/20 24/02/20 25/11/19 26/08/19 -
Price 6.06 9.01 6.10 3.27 3.32 1.92 1.17 -
P/RPS 14.53 22.89 17.52 9.70 9.62 5.73 2.83 196.14%
P/EPS 41.62 71.30 52.88 27.69 38.29 24.85 13.31 113.09%
EY 2.40 1.40 1.89 3.61 2.61 4.02 7.51 -53.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.23 22.13 16.49 9.56 10.71 6.86 4.50 104.55%

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