[GREATEC] YoY TTM 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- 4.1%
YoY- 88.54%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Revenue 701,177 673,220 452,488 403,180 243,295 157,420 34.77%
PBT 160,582 153,389 126,183 144,916 81,115 36,601 34.36%
Tax -15,658 -3,744 -3,404 -2,371 -5,756 -326 116.73%
NP 144,924 149,645 122,779 142,545 75,359 36,275 31.87%
-
NP to SH 144,924 149,645 122,777 145,792 77,327 36,277 31.87%
-
Tax Rate 9.75% 2.44% 2.70% 1.64% 7.10% 0.89% -
Total Cost 556,253 523,575 329,709 260,635 167,936 121,145 35.59%
-
Net Worth 863,927 707,842 528,526 402,899 254,907 175,280 37.52%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Net Worth 863,927 707,842 528,526 402,899 254,907 175,280 37.52%
NOSH 2,522,417 1,253,571 1,252,135 1,252,054 626,000 626,000 32.10%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
NP Margin 20.67% 22.23% 27.13% 35.36% 30.97% 23.04% -
ROE 16.78% 21.14% 23.23% 36.19% 30.34% 20.70% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 27.80 53.71 36.14 32.20 38.87 25.15 2.02%
EPS 5.75 11.94 9.81 11.64 12.35 5.80 -0.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3425 0.5647 0.4221 0.3218 0.4072 0.28 4.10%
Adjusted Per Share Value based on latest NOSH - 1,252,054
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 27.92 26.81 18.02 16.05 9.69 6.27 34.76%
EPS 5.77 5.96 4.89 5.81 3.08 1.44 31.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.344 0.2818 0.2104 0.1604 0.1015 0.0698 37.52%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 -
Price 2.12 4.37 3.46 7.11 6.79 1.50 -
P/RPS 7.63 8.14 9.57 22.08 17.47 5.96 5.05%
P/EPS 36.90 36.60 35.29 61.06 54.97 25.88 7.34%
EY 2.71 2.73 2.83 1.64 1.82 3.86 -6.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.19 7.74 8.20 22.09 16.67 5.36 2.91%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Date 26/11/24 17/11/23 23/11/22 01/11/21 27/11/20 - -
Price 2.11 4.71 3.88 7.09 9.01 0.00 -
P/RPS 7.59 8.77 10.74 22.02 23.18 0.00 -
P/EPS 36.72 39.45 39.57 60.89 72.94 0.00 -
EY 2.72 2.53 2.53 1.64 1.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.16 8.34 9.19 22.03 22.13 0.00 -

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