[GREATEC] QoQ 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- 37.05%
YoY- 76.85%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 95,334 136,357 95,142 76,347 75,820 56,222 52,738 48.34%
PBT 29,209 38,761 47,013 29,933 23,513 17,830 18,801 34.10%
Tax -214 -379 -354 -1,424 -291 -201 -314 -22.53%
NP 28,995 38,382 46,659 28,509 23,222 17,629 18,487 34.95%
-
NP to SH 28,970 38,380 46,616 31,826 23,222 17,629 18,480 34.91%
-
Tax Rate 0.73% 0.98% 0.75% 4.76% 1.24% 1.13% 1.67% -
Total Cost 66,339 97,975 48,483 47,838 52,598 38,593 34,251 55.31%
-
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 30.41% 28.15% 49.04% 37.34% 30.63% 31.36% 35.05% -
ROE 7.19% 10.27% 13.98% 11.10% 9.11% 7.61% 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 7.61 10.89 7.60 12.20 12.11 8.98 8.42 -6.51%
EPS 2.32 3.07 3.73 4.55 3.71 2.82 2.95 -14.78%
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 7.60 10.87 7.59 6.09 6.05 4.48 4.20 48.44%
EPS 2.31 3.06 3.72 2.54 1.85 1.41 1.47 35.12%
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 93.38 52.24 70.01 74.61 56.06 43.09 27.89 123.64%
P/EPS 307.28 185.61 142.88 178.99 183.04 137.42 79.60 145.88%
EY 0.33 0.54 0.70 0.56 0.55 0.73 1.26 -59.03%
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 93.11 64.73 79.35 49.69 74.39 67.92 38.81 79.11%
P/EPS 306.41 229.98 161.95 119.20 242.88 216.61 110.77 96.93%
EY 0.33 0.43 0.62 0.84 0.41 0.46 0.90 -48.73%
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