[GREATEC] QoQ Cumulative 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- -79.58%
YoY- -37.94%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 546,214 377,104 220,253 102,156 402,217 326,833 231,499 76.95%
PBT 127,899 95,924 54,695 29,294 145,242 114,983 85,774 30.42%
Tax 3,989 -860 -598 -362 -3,491 -947 -733 -
NP 131,888 95,064 54,097 28,932 141,751 114,036 85,041 33.87%
-
NP to SH 131,888 95,064 54,097 28,932 141,679 113,966 84,996 33.92%
-
Tax Rate -3.12% 0.90% 1.09% 1.24% 2.40% 0.82% 0.85% -
Total Cost 414,326 282,040 166,156 73,224 260,466 212,797 146,458 99.64%
-
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% 17.99% 11.10% 6.28% 32.87% 28.29% 22.74% -
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 30.12 17.59 8.16 32.12 26.10 18.49 76.88%
EPS 10.53 7.59 4.32 2.31 11.32 9.11 6.79 33.87%
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 15.02 8.77 4.07 16.02 13.01 9.22 76.93%
EPS 5.25 3.79 2.15 1.15 5.64 4.54 3.38 34.01%
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 11.49 20.81 58.10 20.95 27.24 30.77 -49.23%
P/EPS 45.98 45.57 84.71 205.14 59.48 78.11 83.81 -32.91%
EY 2.18 2.19 1.18 0.49 1.68 1.28 1.19 49.55%
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 12.88 21.32 41.43 13.54 27.16 38.13 -54.82%
P/EPS 47.78 51.11 86.80 146.28 38.44 77.89 103.85 -40.31%
EY 2.09 1.96 1.15 0.68 2.60 1.28 0.96 67.73%
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