[GREATEC] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
23-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -48.86%
YoY- 152.25%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 402,217 326,833 231,499 95,142 261,127 184,780 108,960 138.28%
PBT 145,242 114,983 85,774 47,013 90,077 60,144 36,631 149.88%
Tax -3,491 -947 -733 -354 -2,230 -806 -515 256.92%
NP 141,751 114,036 85,041 46,659 87,847 59,338 36,116 148.20%
-
NP to SH 141,679 113,966 84,996 46,616 91,157 59,331 36,109 148.14%
-
Tax Rate 2.40% 0.82% 0.85% 0.75% 2.48% 1.34% 1.41% -
Total Cost 260,466 212,797 146,458 48,483 173,280 125,442 72,844 133.29%
-
Net Worth 430,973 402,899 373,722 333,407 286,770 254,907 231,620 51.10%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 430,973 402,899 373,722 333,407 286,770 254,907 231,620 51.10%
NOSH 1,252,130 1,252,054 1,252,004 1,252,000 626,000 626,000 626,000 58.55%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 35.24% 34.89% 36.73% 49.04% 33.64% 32.11% 33.15% -
ROE 32.87% 28.29% 22.74% 13.98% 31.79% 23.28% 15.59% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 32.12 26.10 18.49 7.60 41.71 29.52 17.41 50.25%
EPS 11.32 9.11 6.79 3.73 14.03 9.48 5.77 56.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3442 0.3218 0.2985 0.2663 0.4581 0.4072 0.37 -4.69%
Adjusted Per Share Value based on latest NOSH - 1,252,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 32.07 26.06 18.46 7.59 20.82 14.73 8.69 138.24%
EPS 11.30 9.09 6.78 3.72 7.27 4.73 2.88 148.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3436 0.3212 0.298 0.2658 0.2286 0.2032 0.1847 51.08%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 6.73 7.11 5.69 5.32 9.10 6.79 3.87 -
P/RPS 20.95 27.24 30.77 70.01 21.82 23.00 22.23 -3.86%
P/EPS 59.48 78.11 83.81 142.88 62.49 71.64 67.09 -7.69%
EY 1.68 1.28 1.19 0.70 1.60 1.40 1.49 8.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.55 22.09 19.06 19.98 19.86 16.67 10.46 51.55%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 01/11/21 11/08/21 23/04/21 18/02/21 27/11/20 10/08/20 -
Price 4.35 7.09 7.05 6.03 6.06 9.01 6.10 -
P/RPS 13.54 27.16 38.13 79.35 14.53 30.52 35.05 -46.86%
P/EPS 38.44 77.89 103.85 161.95 41.62 95.06 105.75 -48.97%
EY 2.60 1.28 0.96 0.62 2.40 1.05 0.95 95.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.64 22.03 23.62 22.64 13.23 22.13 16.49 -16.20%

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