[GREATEC] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 62.79%
YoY- 41.41%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 165,605 113,684 169,110 156,851 118,097 102,156 75,384 69.23%
PBT 43,386 27,917 31,975 41,229 25,401 29,294 30,259 27.23%
Tax -5,086 -58 4,849 -262 -236 -362 -2,544 58.89%
NP 38,300 27,859 36,824 40,967 25,165 28,932 27,715 24.14%
-
NP to SH 38,300 27,859 36,824 40,967 25,165 28,932 27,713 24.14%
-
Tax Rate 11.72% 0.21% -15.16% 0.64% 0.93% 1.24% 8.41% -
Total Cost 127,305 85,825 132,286 115,884 92,932 73,224 47,669 92.83%
-
Net Worth 659,242 618,275 586,703 528,526 487,205 460,910 430,973 32.86%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 659,242 618,275 586,703 528,526 487,205 460,910 430,973 32.86%
NOSH 1,252,837 1,252,837 1,252,837 1,252,135 1,252,135 1,252,135 1,252,130 0.03%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 23.13% 24.51% 21.78% 26.12% 21.31% 28.32% 36.77% -
ROE 5.81% 4.51% 6.28% 7.75% 5.17% 6.28% 6.43% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.22 9.07 13.50 12.53 9.43 8.16 6.02 69.19%
EPS 3.06 2.22 2.94 3.27 2.01 2.31 2.21 24.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5262 0.4935 0.4683 0.4221 0.3891 0.3681 0.3442 32.81%
Adjusted Per Share Value based on latest NOSH - 1,252,135
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.59 4.53 6.73 6.25 4.70 4.07 3.00 69.22%
EPS 1.53 1.11 1.47 1.63 1.00 1.15 1.10 24.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2625 0.2462 0.2336 0.2104 0.194 0.1835 0.1716 32.86%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 4.37 4.95 4.84 3.46 3.66 4.74 6.73 -
P/RPS 33.06 54.55 35.86 27.62 38.81 58.10 111.78 -55.70%
P/EPS 142.95 222.60 164.67 105.75 182.11 205.14 304.07 -39.62%
EY 0.70 0.45 0.61 0.95 0.55 0.49 0.33 65.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.30 10.03 10.34 8.20 9.41 12.88 19.55 -43.60%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 11/05/23 24/02/23 23/11/22 26/08/22 12/05/22 25/02/22 -
Price 4.65 4.23 5.03 3.88 3.75 3.38 4.35 -
P/RPS 35.18 46.62 37.26 30.97 39.76 41.43 72.25 -38.18%
P/EPS 152.11 190.23 171.13 118.59 186.59 146.28 196.54 -15.74%
EY 0.66 0.53 0.58 0.84 0.54 0.68 0.51 18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.84 8.57 10.74 9.19 9.64 9.18 12.64 -21.26%

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