[GREATEC] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
12-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -18.32%
YoY- -37.94%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 546,214 502,805 440,506 408,624 402,217 435,777 462,998 11.61%
PBT 127,899 127,898 109,390 117,176 145,242 153,310 171,548 -17.73%
Tax 3,989 -1,146 -1,196 -1,448 -3,491 -1,262 -1,466 -
NP 131,888 126,752 108,194 115,728 141,751 152,048 170,082 -15.55%
-
NP to SH 131,888 126,752 108,194 115,728 141,679 151,954 169,992 -15.52%
-
Tax Rate -3.12% 0.90% 1.09% 1.24% 2.40% 0.82% 0.85% -
Total Cost 414,326 376,053 332,312 292,896 260,466 283,729 292,916 25.92%
-
Net Worth 586,703 528,526 487,205 460,910 430,973 402,899 373,722 34.96%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 586,703 528,526 487,205 460,910 430,973 402,899 373,722 34.96%
NOSH 1,252,837 1,252,135 1,252,135 1,252,135 1,252,130 1,252,054 1,252,004 0.04%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 24.15% 25.21% 24.56% 28.32% 35.24% 34.89% 36.73% -
ROE 22.48% 23.98% 22.21% 25.11% 32.87% 37.72% 45.49% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 43.60 40.16 35.18 32.63 32.12 34.81 36.98 11.57%
EPS 10.53 10.12 8.64 9.24 11.32 12.15 13.58 -15.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4683 0.4221 0.3891 0.3681 0.3442 0.3218 0.2985 34.90%
Adjusted Per Share Value based on latest NOSH - 1,252,135
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 21.75 20.02 17.54 16.27 16.02 17.35 18.44 11.60%
EPS 5.25 5.05 4.31 4.61 5.64 6.05 6.77 -15.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2336 0.2104 0.194 0.1835 0.1716 0.1604 0.1488 34.96%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.84 3.46 3.66 4.74 6.73 7.11 5.69 -
P/RPS 11.10 8.62 10.40 14.52 20.95 20.43 15.39 -19.52%
P/EPS 45.98 34.18 42.36 51.29 59.48 58.58 41.91 6.35%
EY 2.18 2.93 2.36 1.95 1.68 1.71 2.39 -5.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.34 8.20 9.41 12.88 19.55 22.09 19.06 -33.40%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 23/11/22 26/08/22 12/05/22 25/02/22 01/11/21 11/08/21 -
Price 5.03 3.88 3.75 3.38 4.35 7.09 7.05 -
P/RPS 11.54 9.66 10.66 10.36 13.54 20.37 19.06 -28.36%
P/EPS 47.78 38.33 43.40 36.57 38.44 58.42 51.92 -5.37%
EY 2.09 2.61 2.30 2.73 2.60 1.71 1.93 5.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.74 9.19 9.64 9.18 12.64 22.03 23.62 -40.78%

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