[GETS] QoQ TTM Result on 2018-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 27,626 29,809 28,234 27,117 34,144 32,246 37,913 -19.04% QoQ % -7.32% 5.58% 4.12% -20.58% 5.89% -14.95% - Horiz. % 72.87% 78.62% 74.47% 71.52% 90.06% 85.05% 100.00%
PBT -7,076 -4,683 -11,396 -10,976 -9,258 -9,773 -427 551.10% QoQ % -51.10% 58.91% -3.83% -18.56% 5.27% -2,188.76% - Horiz. % 1,657.14% 1,096.72% 2,668.85% 2,570.49% 2,168.15% 2,288.76% 100.00%
Tax 601 18 -124 -12 -145 -127 -199 - QoQ % 3,238.89% 114.52% -933.33% 91.72% -14.17% 36.18% - Horiz. % -302.01% -9.05% 62.31% 6.03% 72.86% 63.82% 100.00%
NP -6,475 -4,665 -11,520 -10,988 -9,403 -9,900 -626 375.40% QoQ % -38.80% 59.51% -4.84% -16.86% 5.02% -1,481.47% - Horiz. % 1,034.35% 745.21% 1,840.26% 1,755.27% 1,502.08% 1,581.47% 100.00%
NP to SH -5,462 -4,128 -10,756 -10,414 -9,517 -9,590 -616 328.97% QoQ % -32.32% 61.62% -3.28% -9.43% 0.76% -1,456.82% - Horiz. % 886.69% 670.13% 1,746.10% 1,690.58% 1,544.97% 1,556.82% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 34,101 34,474 39,754 38,105 43,547 42,146 38,539 -7.84% QoQ % -1.08% -13.28% 4.33% -12.50% 3.32% 9.36% - Horiz. % 88.48% 89.45% 103.15% 98.87% 112.99% 109.36% 100.00%
Net Worth 41,580 44,099 45,360 47,879 61,740 61,740 56,699 -18.69% QoQ % -5.71% -2.78% -5.26% -22.45% 0.00% 8.89% - Horiz. % 73.33% 77.78% 80.00% 84.44% 108.89% 108.89% 100.00%
Dividend 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 41,580 44,099 45,360 47,879 61,740 61,740 56,699 -18.69% QoQ % -5.71% -2.78% -5.26% -22.45% 0.00% 8.89% - Horiz. % 73.33% 77.78% 80.00% 84.44% 108.89% 108.89% 100.00%
NOSH 126,000 126,000 126,000 126,000 126,000 126,000 126,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -23.44 % -15.65 % -40.80 % -40.52 % -27.54 % -30.70 % -1.65 % 487.51% QoQ % -49.78% 61.64% -0.69% -47.13% 10.29% -1,760.61% - Horiz. % 1,420.61% 948.48% 2,472.73% 2,455.76% 1,669.09% 1,860.61% 100.00%
ROE -13.14 % -9.36 % -23.71 % -21.75 % -15.41 % -15.53 % -1.09 % 426.55% QoQ % -40.38% 60.52% -9.01% -41.14% 0.77% -1,324.77% - Horiz. % 1,205.50% 858.72% 2,175.23% 1,995.41% 1,413.76% 1,424.77% 100.00%
Per Share 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 21.93 23.66 22.41 21.52 27.10 25.59 30.09 -19.03% QoQ % -7.31% 5.58% 4.14% -20.59% 5.90% -14.96% - Horiz. % 72.88% 78.63% 74.48% 71.52% 90.06% 85.04% 100.00%
EPS -4.33 -3.28 -8.54 -8.27 -7.55 -7.61 -0.49 327.99% QoQ % -32.01% 61.59% -3.26% -9.54% 0.79% -1,453.06% - Horiz. % 883.67% 669.39% 1,742.86% 1,687.76% 1,540.82% 1,553.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3300 0.3500 0.3600 0.3800 0.4900 0.4900 0.4500 -18.69% QoQ % -5.71% -2.78% -5.26% -22.45% 0.00% 8.89% - Horiz. % 73.33% 77.78% 80.00% 84.44% 108.89% 108.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 284,000 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 9.73 10.50 9.94 9.55 12.02 11.35 13.35 -19.03% QoQ % -7.33% 5.63% 4.08% -20.55% 5.90% -14.98% - Horiz. % 72.88% 78.65% 74.46% 71.54% 90.04% 85.02% 100.00%
EPS -1.92 -1.45 -3.79 -3.67 -3.35 -3.38 -0.22 324.45% QoQ % -32.41% 61.74% -3.27% -9.55% 0.89% -1,436.36% - Horiz. % 872.73% 659.09% 1,722.73% 1,668.18% 1,522.73% 1,536.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1464 0.1553 0.1597 0.1686 0.2174 0.2174 0.1996 -18.68% QoQ % -5.73% -2.76% -5.28% -22.45% 0.00% 8.92% - Horiz. % 73.35% 77.81% 80.01% 84.47% 108.92% 108.92% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.3350 0.1450 0.1700 0.1600 0.2200 0.2050 0.2100 -
P/RPS 1.53 0.61 0.76 0.74 0.81 0.80 0.70 68.50% QoQ % 150.82% -19.74% 2.70% -8.64% 1.25% 14.29% - Horiz. % 218.57% 87.14% 108.57% 105.71% 115.71% 114.29% 100.00%
P/EPS -7.73 -4.43 -1.99 -1.94 -2.91 -2.69 -42.95 -68.16% QoQ % -74.49% -122.61% -2.58% 33.33% -8.18% 93.74% - Horiz. % 18.00% 10.31% 4.63% 4.52% 6.78% 6.26% 100.00%
EY -12.94 -22.59 -50.21 -51.66 -34.33 -37.13 -2.33 213.93% QoQ % 42.72% 55.01% 2.81% -50.48% 7.54% -1,493.56% - Horiz. % 555.36% 969.53% 2,154.94% 2,217.17% 1,473.39% 1,593.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.02 0.41 0.47 0.42 0.45 0.42 0.47 67.70% QoQ % 148.78% -12.77% 11.90% -6.67% 7.14% -10.64% - Horiz. % 217.02% 87.23% 100.00% 89.36% 95.74% 89.36% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 16/05/19 25/02/19 29/11/18 29/08/18 31/05/18 28/02/18 29/11/17 -
Price 0.2300 0.1200 0.1350 0.1700 0.1650 0.2250 0.2200 -
P/RPS 1.05 0.51 0.60 0.79 0.61 0.88 0.73 27.45% QoQ % 105.88% -15.00% -24.05% 29.51% -30.68% 20.55% - Horiz. % 143.84% 69.86% 82.19% 108.22% 83.56% 120.55% 100.00%
P/EPS -5.31 -3.66 -1.58 -2.06 -2.18 -2.96 -45.00 -75.97% QoQ % -45.08% -131.65% 23.30% 5.50% 26.35% 93.42% - Horiz. % 11.80% 8.13% 3.51% 4.58% 4.84% 6.58% 100.00%
EY -18.85 -27.30 -63.23 -48.62 -45.78 -33.83 -2.22 316.75% QoQ % 30.95% 56.82% -30.05% -6.20% -35.32% -1,423.87% - Horiz. % 849.10% 1,229.73% 2,848.20% 2,190.09% 2,062.16% 1,523.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.70 0.34 0.38 0.45 0.34 0.46 0.49 26.87% QoQ % 105.88% -10.53% -15.56% 32.35% -26.09% -6.12% - Horiz. % 142.86% 69.39% 77.55% 91.84% 69.39% 93.88% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Quarterly Report - Part 2.pdf 
