[GREATEC] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
01-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 34.08%
YoY- 92.09%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 220,253 102,156 402,217 326,833 231,499 95,142 261,127 -10.75%
PBT 54,695 29,294 145,242 114,983 85,774 47,013 90,077 -28.35%
Tax -598 -362 -3,491 -947 -733 -354 -2,230 -58.51%
NP 54,097 28,932 141,751 114,036 85,041 46,659 87,847 -27.68%
-
NP to SH 54,097 28,932 141,679 113,966 84,996 46,616 91,157 -29.44%
-
Tax Rate 1.09% 1.24% 2.40% 0.82% 0.85% 0.75% 2.48% -
Total Cost 166,156 73,224 260,466 212,797 146,458 48,483 173,280 -2.76%
-
Net Worth 487,205 460,910 430,973 402,899 373,722 333,407 286,770 42.51%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 487,205 460,910 430,973 402,899 373,722 333,407 286,770 42.51%
NOSH 1,252,135 1,252,135 1,252,130 1,252,054 1,252,004 1,252,000 626,000 58.95%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 24.56% 28.32% 35.24% 34.89% 36.73% 49.04% 33.64% -
ROE 11.10% 6.28% 32.87% 28.29% 22.74% 13.98% 31.79% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 17.59 8.16 32.12 26.10 18.49 7.60 41.71 -43.85%
EPS 4.32 2.31 11.32 9.11 6.79 3.73 14.03 -54.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3891 0.3681 0.3442 0.3218 0.2985 0.2663 0.4581 -10.33%
Adjusted Per Share Value based on latest NOSH - 1,252,054
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.77 4.07 16.02 13.01 9.22 3.79 10.40 -10.77%
EPS 2.15 1.15 5.64 4.54 3.38 1.86 3.63 -29.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.1835 0.1716 0.1604 0.1488 0.1328 0.1142 42.50%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.66 4.74 6.73 7.11 5.69 5.32 9.10 -
P/RPS 20.81 58.10 20.95 27.24 30.77 70.01 21.82 -3.11%
P/EPS 84.71 205.14 59.48 78.11 83.81 142.88 62.49 22.55%
EY 1.18 0.49 1.68 1.28 1.19 0.70 1.60 -18.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.41 12.88 19.55 22.09 19.06 19.98 19.86 -39.30%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 12/05/22 25/02/22 01/11/21 11/08/21 23/04/21 18/02/21 -
Price 3.75 3.38 4.35 7.09 7.05 6.03 6.06 -
P/RPS 21.32 41.43 13.54 27.16 38.13 79.35 14.53 29.21%
P/EPS 86.80 146.28 38.44 77.89 103.85 161.95 41.62 63.45%
EY 1.15 0.68 2.60 1.28 0.96 0.62 2.40 -38.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.64 9.18 12.64 22.03 23.62 22.64 13.23 -19.07%

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