[GREATEC] QoQ Annualized 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- -8.83%
YoY- 135.39%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 408,624 402,217 435,777 462,998 380,568 261,127 246,373 40.15%
PBT 117,176 145,242 153,310 171,548 188,052 90,077 80,192 28.79%
Tax -1,448 -3,491 -1,262 -1,466 -1,416 -2,230 -1,074 22.06%
NP 115,728 141,751 152,048 170,082 186,636 87,847 79,117 28.88%
-
NP to SH 115,728 141,679 151,954 169,992 186,464 91,157 79,108 28.89%
-
Tax Rate 1.24% 2.40% 0.82% 0.85% 0.75% 2.48% 1.34% -
Total Cost 292,896 260,466 283,729 292,916 193,932 173,280 167,256 45.33%
-
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 25.11% 32.87% 37.72% 45.49% 55.93% 31.79% 31.03% -
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 32.63 32.12 34.81 36.98 30.40 41.71 39.36 -11.76%
EPS 9.24 11.32 12.15 13.58 14.92 14.03 12.64 -18.86%
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 32.58 32.07 34.75 36.92 30.34 20.82 19.64 40.17%
EPS 9.23 11.30 12.12 13.55 14.87 7.27 6.31 28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3675 0.3436 0.3212 0.298 0.2658 0.2286 0.2032 48.49%
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 14.52 20.95 20.43 15.39 17.50 21.82 17.25 -10.85%
P/EPS 51.29 59.48 58.58 41.91 35.72 62.49 53.73 -3.05%
EY 1.95 1.68 1.71 2.39 2.80 1.60 1.86 3.20%
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 10.36 13.54 20.37 19.06 19.84 14.53 22.89 -41.07%
P/EPS 36.57 38.44 58.42 51.92 40.49 41.62 71.30 -35.95%
EY 2.73 2.60 1.71 1.93 2.47 2.40 1.40 56.14%
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