[GREATEC] QoQ Annualized 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- -10.61%
YoY- 92.09%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 440,506 408,624 402,217 435,777 462,998 380,568 261,127 41.84%
PBT 109,390 117,176 145,242 153,310 171,548 188,052 90,077 13.86%
Tax -1,196 -1,448 -3,491 -1,262 -1,466 -1,416 -2,230 -34.06%
NP 108,194 115,728 141,751 152,048 170,082 186,636 87,847 14.94%
-
NP to SH 108,194 115,728 141,679 151,954 169,992 186,464 91,157 12.13%
-
Tax Rate 1.09% 1.24% 2.40% 0.82% 0.85% 0.75% 2.48% -
Total Cost 332,312 292,896 260,466 283,729 292,916 193,932 173,280 54.54%
-
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 22.21% 25.11% 32.87% 37.72% 45.49% 55.93% 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 35.18 32.63 32.12 34.81 36.98 30.40 41.71 -10.75%
EPS 8.64 9.24 11.32 12.15 13.58 14.92 14.03 -27.68%
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 17.54 16.27 16.02 17.35 18.44 15.15 10.40 41.82%
EPS 4.31 4.61 5.64 6.05 6.77 7.42 3.63 12.16%
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 10.40 14.52 20.95 20.43 15.39 17.50 21.82 -39.06%
P/EPS 42.36 51.29 59.48 58.58 41.91 35.72 62.49 -22.88%
EY 2.36 1.95 1.68 1.71 2.39 2.80 1.60 29.66%
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 10.66 10.36 13.54 20.37 19.06 19.84 14.53 -18.70%
P/EPS 43.40 36.57 38.44 58.42 51.92 40.49 41.62 2.83%
EY 2.30 2.73 2.60 1.71 1.93 2.47 2.40 -2.80%
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