[GREATEC] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
18-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 53.64%
YoY- 67.96%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 326,833 231,499 95,142 261,127 184,780 108,960 52,738 237.01%
PBT 114,983 85,774 47,013 90,077 60,144 36,631 18,801 234.05%
Tax -947 -733 -354 -2,230 -806 -515 -314 108.60%
NP 114,036 85,041 46,659 87,847 59,338 36,116 18,487 235.97%
-
NP to SH 113,966 84,996 46,616 91,157 59,331 36,109 18,480 235.91%
-
Tax Rate 0.82% 0.85% 0.75% 2.48% 1.34% 1.41% 1.67% -
Total Cost 212,797 146,458 48,483 173,280 125,442 72,844 34,251 237.58%
-
Net Worth 402,899 373,722 333,407 286,770 254,907 231,620 214,092 52.36%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 402,899 373,722 333,407 286,770 254,907 231,620 214,092 52.36%
NOSH 1,252,054 1,252,004 1,252,000 626,000 626,000 626,000 626,000 58.67%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 34.89% 36.73% 49.04% 33.64% 32.11% 33.15% 35.05% -
ROE 28.29% 22.74% 13.98% 31.79% 23.28% 15.59% 8.63% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.10 18.49 7.60 41.71 29.52 17.41 8.42 112.44%
EPS 9.11 6.79 3.73 14.03 9.48 5.77 2.95 111.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3218 0.2985 0.2663 0.4581 0.4072 0.37 0.342 -3.97%
Adjusted Per Share Value based on latest NOSH - 626,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.06 18.46 7.59 20.82 14.73 8.69 4.20 237.28%
EPS 9.09 6.78 3.72 7.27 4.73 2.88 1.47 236.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3212 0.298 0.2658 0.2286 0.2032 0.1847 0.1707 52.35%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 7.11 5.69 5.32 9.10 6.79 3.87 2.35 -
P/RPS 27.24 30.77 70.01 21.82 23.00 22.23 27.89 -1.55%
P/EPS 78.11 83.81 142.88 62.49 71.64 67.09 79.60 -1.25%
EY 1.28 1.19 0.70 1.60 1.40 1.49 1.26 1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.09 19.06 19.98 19.86 16.67 10.46 6.87 117.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 01/11/21 11/08/21 23/04/21 18/02/21 27/11/20 10/08/20 29/05/20 -
Price 7.09 7.05 6.03 6.06 9.01 6.10 3.27 -
P/RPS 27.16 38.13 79.35 14.53 30.52 35.05 38.81 -21.15%
P/EPS 77.89 103.85 161.95 41.62 95.06 105.75 110.77 -20.90%
EY 1.28 0.96 0.62 2.40 1.05 0.95 0.90 26.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.03 23.62 22.64 13.23 22.13 16.49 9.56 74.37%

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