[GREATEC] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 28.54%
YoY- -8.37%
Quarter Report
View:
Show?
Cumulative Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 752,373 546,537 357,745 151,863 658,750 504,110 279,289 93.02%
PBT 179,558 115,915 86,950 34,600 166,081 121,414 71,303 84.57%
Tax -24,562 -12,541 -6,530 -2,566 -11,710 -8,593 -5,144 182.21%
NP 154,996 103,374 80,420 32,034 154,371 112,821 66,159 75.94%
-
NP to SH 154,996 103,374 80,420 32,034 154,371 112,821 66,159 75.94%
-
Tax Rate 13.68% 10.82% 7.51% 7.42% 7.05% 7.08% 7.21% -
Total Cost 597,377 443,163 277,325 119,829 504,379 391,289 213,130 98.17%
-
Net Worth 908,156 859,359 835,045 784,878 751,349 707,842 659,242 23.68%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 908,156 859,359 835,045 784,878 751,349 707,842 659,242 23.68%
NOSH 2,508,025 2,509,077 1,254,199 1,254,199 1,254,199 1,253,571 1,252,837 58.50%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin 20.60% 18.91% 22.48% 21.09% 23.43% 22.38% 23.69% -
ROE 17.07% 12.03% 9.63% 4.08% 20.55% 15.94% 10.04% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 30.00 21.78 28.52 12.11 52.53 40.22 22.29 21.79%
EPS 6.18 4.12 6.41 2.55 12.32 9.00 5.28 11.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3621 0.3425 0.6658 0.6258 0.5991 0.5647 0.5262 -21.96%
Adjusted Per Share Value based on latest NOSH - 2,522,417
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 30.02 21.81 14.28 6.06 26.29 20.12 11.15 92.95%
EPS 6.19 4.13 3.21 1.28 6.16 4.50 2.64 76.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3624 0.3429 0.3332 0.3132 0.2998 0.2825 0.2631 23.67%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 2.31 2.12 5.25 4.69 4.80 4.37 4.37 -
P/RPS 7.70 9.73 18.41 38.73 9.14 10.87 19.60 -46.20%
P/EPS 37.38 51.46 81.88 183.62 39.00 48.55 82.75 -40.98%
EY 2.68 1.94 1.22 0.54 2.56 2.06 1.21 69.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.38 6.19 7.89 7.49 8.01 7.74 8.30 -16.02%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 18/02/25 26/11/24 22/08/24 23/05/24 23/02/24 17/11/23 25/08/23 -
Price 1.84 2.11 5.00 5.38 4.90 4.71 4.65 -
P/RPS 6.13 9.69 17.53 44.43 9.33 11.71 20.86 -55.63%
P/EPS 29.77 51.21 77.98 210.64 39.81 52.33 88.06 -51.31%
EY 3.36 1.95 1.28 0.47 2.51 1.91 1.14 104.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.08 6.16 7.51 8.60 8.18 8.34 8.84 -30.76%

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