[GREATEC] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
11-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 82.33%
YoY- 135.39%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 102,156 402,217 326,833 231,499 95,142 261,127 184,780 -32.66%
PBT 29,294 145,242 114,983 85,774 47,013 90,077 60,144 -38.12%
Tax -362 -3,491 -947 -733 -354 -2,230 -806 -41.38%
NP 28,932 141,751 114,036 85,041 46,659 87,847 59,338 -38.07%
-
NP to SH 28,932 141,679 113,966 84,996 46,616 91,157 59,331 -38.07%
-
Tax Rate 1.24% 2.40% 0.82% 0.85% 0.75% 2.48% 1.34% -
Total Cost 73,224 260,466 212,797 146,458 48,483 173,280 125,442 -30.17%
-
Net Worth 460,910 430,973 402,899 373,722 333,407 286,770 254,907 48.47%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 460,910 430,973 402,899 373,722 333,407 286,770 254,907 48.47%
NOSH 1,252,135 1,252,130 1,252,054 1,252,004 1,252,000 626,000 626,000 58.81%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 28.32% 35.24% 34.89% 36.73% 49.04% 33.64% 32.11% -
ROE 6.28% 32.87% 28.29% 22.74% 13.98% 31.79% 23.28% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 8.16 32.12 26.10 18.49 7.60 41.71 29.52 -57.59%
EPS 2.31 11.32 9.11 6.79 3.73 14.03 9.48 -61.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3681 0.3442 0.3218 0.2985 0.2663 0.4581 0.4072 -6.51%
Adjusted Per Share Value based on latest NOSH - 1,252,004
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.07 16.02 13.01 9.22 3.79 10.40 7.36 -32.65%
EPS 1.15 5.64 4.54 3.38 1.86 3.63 2.36 -38.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1835 0.1716 0.1604 0.1488 0.1328 0.1142 0.1015 48.45%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 4.74 6.73 7.11 5.69 5.32 9.10 6.79 -
P/RPS 58.10 20.95 27.24 30.77 70.01 21.82 23.00 85.58%
P/EPS 205.14 59.48 78.11 83.81 142.88 62.49 71.64 101.77%
EY 0.49 1.68 1.28 1.19 0.70 1.60 1.40 -50.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.88 19.55 22.09 19.06 19.98 19.86 16.67 -15.81%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 12/05/22 25/02/22 01/11/21 11/08/21 23/04/21 18/02/21 27/11/20 -
Price 3.38 4.35 7.09 7.05 6.03 6.06 9.01 -
P/RPS 41.43 13.54 27.16 38.13 79.35 14.53 30.52 22.62%
P/EPS 146.28 38.44 77.89 103.85 161.95 41.62 95.06 33.32%
EY 0.68 2.60 1.28 0.96 0.62 2.40 1.05 -25.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.18 12.64 22.03 23.62 22.64 13.23 22.13 -44.40%

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