[GREATEC] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
10-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -2.3%
YoY- 54.63%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 380,568 261,127 246,373 217,920 210,952 215,935 209,893 48.63%
PBT 188,052 90,077 80,192 73,262 75,204 57,572 48,801 145.58%
Tax -1,416 -2,230 -1,074 -1,030 -1,256 -5,276 -434 119.82%
NP 186,636 87,847 79,117 72,232 73,948 52,296 48,366 145.81%
-
NP to SH 186,464 91,157 79,108 72,218 73,920 54,273 48,369 145.65%
-
Tax Rate 0.75% 2.48% 1.34% 1.41% 1.67% 9.16% 0.89% -
Total Cost 193,932 173,280 167,256 145,688 137,004 163,639 161,526 12.95%
-
Net Worth 333,407 286,770 254,907 231,620 214,092 194,060 175,280 53.45%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 333,407 286,770 254,907 231,620 214,092 194,060 175,280 53.45%
NOSH 1,252,000 626,000 626,000 626,000 626,000 626,000 626,000 58.67%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 49.04% 33.64% 32.11% 33.15% 35.05% 24.22% 23.04% -
ROE 55.93% 31.79% 31.03% 31.18% 34.53% 27.97% 27.60% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 30.40 41.71 39.36 34.81 33.70 34.49 33.53 -6.31%
EPS 14.92 14.03 12.64 11.54 11.80 11.29 11.84 16.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2663 0.4581 0.4072 0.37 0.342 0.31 0.28 -3.28%
Adjusted Per Share Value based on latest NOSH - 626,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 30.34 20.82 19.64 17.38 16.82 17.22 16.74 48.59%
EPS 14.87 7.27 6.31 5.76 5.89 4.33 3.86 145.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2658 0.2286 0.2032 0.1847 0.1707 0.1547 0.1398 53.41%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 5.32 9.10 6.79 3.87 2.35 2.40 1.50 -
P/RPS 17.50 21.82 17.25 11.12 6.97 6.96 4.47 148.19%
P/EPS 35.72 62.49 53.73 33.55 19.90 27.68 19.41 50.11%
EY 2.80 1.60 1.86 2.98 5.02 3.61 5.15 -33.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.98 19.86 16.67 10.46 6.87 7.74 5.36 140.21%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 23/04/21 18/02/21 27/11/20 10/08/20 29/05/20 24/02/20 25/11/19 -
Price 6.03 6.06 9.01 6.10 3.27 3.32 1.92 -
P/RPS 19.84 14.53 22.89 17.52 9.70 9.62 5.73 128.69%
P/EPS 40.49 41.62 71.30 52.88 27.69 38.29 24.85 38.42%
EY 2.47 2.40 1.40 1.89 3.61 2.61 4.02 -27.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.64 13.23 22.13 16.49 9.56 10.71 6.86 121.50%

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