[GREATEC] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
01-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -24.52%
YoY- 24.75%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 118,097 102,156 75,384 95,334 136,357 95,142 76,347 33.85%
PBT 25,401 29,294 30,259 29,209 38,761 47,013 29,933 -10.39%
Tax -236 -362 -2,544 -214 -379 -354 -1,424 -69.92%
NP 25,165 28,932 27,715 28,995 38,382 46,659 28,509 -8.00%
-
NP to SH 25,165 28,932 27,713 28,970 38,380 46,616 31,826 -14.52%
-
Tax Rate 0.93% 1.24% 8.41% 0.73% 0.98% 0.75% 4.76% -
Total Cost 92,932 73,224 47,669 66,339 97,975 48,483 47,838 55.87%
-
Net Worth 487,205 460,910 430,973 402,899 373,722 333,407 286,770 42.51%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 487,205 460,910 430,973 402,899 373,722 333,407 286,770 42.51%
NOSH 1,252,135 1,252,135 1,252,130 1,252,054 1,252,004 1,252,000 626,000 58.95%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 21.31% 28.32% 36.77% 30.41% 28.15% 49.04% 37.34% -
ROE 5.17% 6.28% 6.43% 7.19% 10.27% 13.98% 11.10% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.43 8.16 6.02 7.61 10.89 7.60 12.20 -15.81%
EPS 2.01 2.31 2.21 2.32 3.07 3.73 4.55 -42.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3891 0.3681 0.3442 0.3218 0.2985 0.2663 0.4581 -10.33%
Adjusted Per Share Value based on latest NOSH - 1,252,054
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.70 4.07 3.00 3.80 5.43 3.79 3.04 33.81%
EPS 1.00 1.15 1.10 1.15 1.53 1.86 1.27 -14.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.1835 0.1716 0.1604 0.1488 0.1328 0.1142 42.50%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.66 4.74 6.73 7.11 5.69 5.32 9.10 -
P/RPS 38.81 58.10 111.78 93.38 52.24 70.01 74.61 -35.39%
P/EPS 182.11 205.14 304.07 307.28 185.61 142.88 178.99 1.16%
EY 0.55 0.49 0.33 0.33 0.54 0.70 0.56 -1.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.41 12.88 19.55 22.09 19.06 19.98 19.86 -39.30%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 12/05/22 25/02/22 01/11/21 11/08/21 23/04/21 18/02/21 -
Price 3.75 3.38 4.35 7.09 7.05 6.03 6.06 -
P/RPS 39.76 41.43 72.25 93.11 64.73 79.35 49.69 -13.84%
P/EPS 186.59 146.28 196.54 306.41 229.98 161.95 119.20 34.92%
EY 0.54 0.68 0.51 0.33 0.43 0.62 0.84 -25.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.64 9.18 12.64 22.03 23.62 22.64 13.23 -19.07%

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