[GREATEC] QoQ Annualized 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- 12.21%
YoY- 71.11%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 246,373 217,920 210,952 215,935 209,893 219,462 234,908 3.21%
PBT 80,192 73,262 75,204 57,572 48,801 47,110 50,516 35.96%
Tax -1,074 -1,030 -1,256 -5,276 -434 -406 -324 121.83%
NP 79,117 72,232 73,948 52,296 48,366 46,704 50,192 35.33%
-
NP to SH 79,108 72,218 73,920 54,273 48,369 46,704 50,192 35.32%
-
Tax Rate 1.34% 1.41% 1.67% 9.16% 0.89% 0.86% 0.64% -
Total Cost 167,256 145,688 137,004 163,639 161,526 172,758 184,716 -6.38%
-
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 31.03% 31.18% 34.53% 27.97% 27.60% 33.81% 61.97% -
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 39.36 34.81 33.70 34.49 33.53 41.31 46.40 -10.36%
EPS 12.64 11.54 11.80 11.29 11.84 15.68 9.92 17.48%
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 19.64 17.38 16.82 17.22 16.74 17.50 18.73 3.20%
EPS 6.31 5.76 5.89 4.33 3.86 3.72 4.00 35.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2032 0.1847 0.1707 0.1547 0.1398 0.1101 0.0646 114.23%
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 17.25 11.12 6.97 6.96 4.47 2.35 0.00 -
P/EPS 53.73 33.55 19.90 27.68 19.41 11.03 0.00 -
EY 1.86 2.98 5.02 3.61 5.15 9.06 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 22.89 17.52 9.70 9.62 5.73 2.83 0.00 -
P/EPS 71.30 52.88 27.69 38.29 24.85 13.31 0.00 -
EY 1.40 1.89 3.61 2.61 4.02 7.51 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