[GREATEC] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
23-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 46.47%
YoY- 152.25%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 75,384 95,334 136,357 95,142 76,347 75,820 56,222 21.52%
PBT 30,259 29,209 38,761 47,013 29,933 23,513 17,830 42.14%
Tax -2,544 -214 -379 -354 -1,424 -291 -201 440.59%
NP 27,715 28,995 38,382 46,659 28,509 23,222 17,629 35.09%
-
NP to SH 27,713 28,970 38,380 46,616 31,826 23,222 17,629 35.08%
-
Tax Rate 8.41% 0.73% 0.98% 0.75% 4.76% 1.24% 1.13% -
Total Cost 47,669 66,339 97,975 48,483 47,838 52,598 38,593 15.07%
-
Net Worth 430,973 402,899 373,722 333,407 286,770 254,907 231,620 51.10%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 430,973 402,899 373,722 333,407 286,770 254,907 231,620 51.10%
NOSH 1,252,130 1,252,054 1,252,004 1,252,000 626,000 626,000 626,000 58.55%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 36.77% 30.41% 28.15% 49.04% 37.34% 30.63% 31.36% -
ROE 6.43% 7.19% 10.27% 13.98% 11.10% 9.11% 7.61% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.02 7.61 10.89 7.60 12.20 12.11 8.98 -23.34%
EPS 2.21 2.32 3.07 3.73 4.55 3.71 2.82 -14.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3442 0.3218 0.2985 0.2663 0.4581 0.4072 0.37 -4.69%
Adjusted Per Share Value based on latest NOSH - 1,252,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 3.00 3.80 5.43 3.79 3.04 3.02 2.24 21.43%
EPS 1.10 1.15 1.53 1.86 1.27 0.92 0.70 35.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1716 0.1604 0.1488 0.1328 0.1142 0.1015 0.0922 51.13%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 6.73 7.11 5.69 5.32 9.10 6.79 3.87 -
P/RPS 111.78 93.38 52.24 70.01 74.61 56.06 43.09 88.46%
P/EPS 304.07 307.28 185.61 142.88 178.99 183.04 137.42 69.55%
EY 0.33 0.33 0.54 0.70 0.56 0.55 0.73 -41.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.55 22.09 19.06 19.98 19.86 16.67 10.46 51.55%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 01/11/21 11/08/21 23/04/21 18/02/21 27/11/20 10/08/20 -
Price 4.35 7.09 7.05 6.03 6.06 9.01 6.10 -
P/RPS 72.25 93.11 64.73 79.35 49.69 74.39 67.92 4.19%
P/EPS 196.54 306.41 229.98 161.95 119.20 242.88 216.61 -6.25%
EY 0.51 0.33 0.43 0.62 0.84 0.41 0.46 7.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.64 22.03 23.62 22.64 13.23 22.13 16.49 -16.20%

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
1 person likes this. Showing 0 of 0 comments
Post a Comment