[GREATEC] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 49.61%
YoY- 71.11%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 184,780 108,960 52,738 215,935 157,420 109,731 58,727 114.27%
PBT 60,144 36,631 18,801 57,572 36,601 23,555 12,629 182.25%
Tax -806 -515 -314 -5,276 -326 -203 -81 360.69%
NP 59,338 36,116 18,487 52,296 36,275 23,352 12,548 180.93%
-
NP to SH 59,331 36,109 18,480 54,273 36,277 23,352 12,548 180.91%
-
Tax Rate 1.34% 1.41% 1.67% 9.16% 0.89% 0.86% 0.64% -
Total Cost 125,442 72,844 34,251 163,639 121,145 86,379 46,179 94.33%
-
Net Worth 254,907 231,620 214,092 194,060 175,280 138,125 80,999 114.30%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 254,907 231,620 214,092 194,060 175,280 138,125 80,999 114.30%
NOSH 626,000 626,000 626,000 626,000 626,000 626,000 506,250 15.16%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 32.11% 33.15% 35.05% 24.22% 23.04% 21.28% 21.37% -
ROE 23.28% 15.59% 8.63% 27.97% 20.70% 16.91% 15.49% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 29.52 17.41 8.42 34.49 25.15 20.66 11.60 86.08%
EPS 9.48 5.77 2.95 11.29 8.88 7.84 2.48 143.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4072 0.37 0.342 0.31 0.28 0.26 0.16 86.08%
Adjusted Per Share Value based on latest NOSH - 626,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.36 4.34 2.10 8.60 6.27 4.37 2.34 114.22%
EPS 2.36 1.44 0.74 2.16 1.44 0.93 0.50 180.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.0922 0.0852 0.0773 0.0698 0.055 0.0323 114.09%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 - -
Price 6.79 3.87 2.35 2.40 1.50 0.97 0.00 -
P/RPS 23.00 22.23 27.89 6.96 5.96 4.70 0.00 -
P/EPS 71.64 67.09 79.60 27.68 25.88 22.07 0.00 -
EY 1.40 1.49 1.26 3.61 3.86 4.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.67 10.46 6.87 7.74 5.36 3.73 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 10/08/20 29/05/20 24/02/20 25/11/19 26/08/19 10/06/19 -
Price 9.01 6.10 3.27 3.32 1.92 1.17 0.00 -
P/RPS 30.52 35.05 38.81 9.62 7.64 5.66 0.00 -
P/EPS 95.06 105.75 110.77 38.29 33.13 26.62 0.00 -
EY 1.05 0.95 0.90 2.61 3.02 3.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.13 16.49 9.56 10.71 6.86 4.50 0.00 -

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