[GREATEC] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 64.31%
YoY- 63.55%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 231,499 95,142 261,127 184,780 108,960 52,738 215,935 4.75%
PBT 85,774 47,013 90,077 60,144 36,631 18,801 57,572 30.47%
Tax -733 -354 -2,230 -806 -515 -314 -5,276 -73.20%
NP 85,041 46,659 87,847 59,338 36,116 18,487 52,296 38.32%
-
NP to SH 84,996 46,616 91,157 59,331 36,109 18,480 54,273 34.89%
-
Tax Rate 0.85% 0.75% 2.48% 1.34% 1.41% 1.67% 9.16% -
Total Cost 146,458 48,483 173,280 125,442 72,844 34,251 163,639 -7.13%
-
Net Worth 373,722 333,407 286,770 254,907 231,620 214,092 194,060 54.85%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 373,722 333,407 286,770 254,907 231,620 214,092 194,060 54.85%
NOSH 1,252,004 1,252,000 626,000 626,000 626,000 626,000 626,000 58.80%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 36.73% 49.04% 33.64% 32.11% 33.15% 35.05% 24.22% -
ROE 22.74% 13.98% 31.79% 23.28% 15.59% 8.63% 27.97% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 18.49 7.60 41.71 29.52 17.41 8.42 34.49 -34.03%
EPS 6.79 3.73 14.03 9.48 5.77 2.95 11.29 -28.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2985 0.2663 0.4581 0.4072 0.37 0.342 0.31 -2.49%
Adjusted Per Share Value based on latest NOSH - 626,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 9.22 3.79 10.40 7.36 4.34 2.10 8.60 4.75%
EPS 3.38 1.86 3.63 2.36 1.44 0.74 2.16 34.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1488 0.1328 0.1142 0.1015 0.0922 0.0852 0.0773 54.80%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 5.69 5.32 9.10 6.79 3.87 2.35 2.40 -
P/RPS 30.77 70.01 21.82 23.00 22.23 27.89 6.96 169.61%
P/EPS 83.81 142.88 62.49 71.64 67.09 79.60 27.68 109.43%
EY 1.19 0.70 1.60 1.40 1.49 1.26 3.61 -52.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.06 19.98 19.86 16.67 10.46 6.87 7.74 82.45%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 11/08/21 23/04/21 18/02/21 27/11/20 10/08/20 29/05/20 24/02/20 -
Price 7.05 6.03 6.06 9.01 6.10 3.27 3.32 -
P/RPS 38.13 79.35 14.53 30.52 35.05 38.81 9.62 150.66%
P/EPS 103.85 161.95 41.62 95.06 105.75 110.77 38.29 94.60%
EY 0.96 0.62 2.40 1.05 0.95 0.90 2.61 -48.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 23.62 22.64 13.23 22.13 16.49 9.56 10.71 69.51%

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