Highlights

[GETS] QoQ TTM Result on 2013-12-31 [#4]

Stock [GETS]: GETS GLOBAL BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -36.32%    YoY -     125.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 49,313 45,419 51,003 54,744 56,313 59,792 49,670 -0.48%
  QoQ % 8.57% -10.95% -6.83% -2.79% -5.82% 20.38% -
  Horiz. % 99.28% 91.44% 102.68% 110.22% 113.37% 120.38% 100.00%
PBT -3,446 -1,897 906 3,194 4,232 755 -5,004 -22.00%
  QoQ % -81.66% -309.38% -71.63% -24.53% 460.53% 115.09% -
  Horiz. % 68.86% 37.91% -18.11% -63.83% -84.57% -15.09% 100.00%
Tax 754 294 -450 -1,077 -905 -450 348 67.36%
  QoQ % 156.46% 165.33% 58.22% -19.01% -101.11% -229.31% -
  Horiz. % 216.67% 84.48% -129.31% -309.48% -260.06% -129.31% 100.00%
NP -2,692 -1,603 456 2,117 3,327 305 -4,656 -30.57%
  QoQ % -67.94% -451.54% -78.46% -36.37% 990.82% 106.55% -
  Horiz. % 57.82% 34.43% -9.79% -45.47% -71.46% -6.55% 100.00%
NP to SH -2,688 -1,599 459 2,120 3,329 308 -4,653 -30.61%
  QoQ % -68.11% -448.37% -78.35% -36.32% 980.84% 106.62% -
  Horiz. % 57.77% 34.36% -9.86% -45.56% -71.55% -6.62% 100.00%
Tax Rate - % - % 49.67 % 33.72 % 21.38 % 59.60 % - % -
  QoQ % 0.00% 0.00% 47.30% 57.72% -64.13% 0.00% -
  Horiz. % 0.00% 0.00% 83.34% 56.58% 35.87% 100.00% -
Total Cost 52,005 47,022 50,547 52,627 52,986 59,487 54,326 -2.87%
  QoQ % 10.60% -6.97% -3.95% -0.68% -10.93% 9.50% -
  Horiz. % 95.73% 86.56% 93.04% 96.87% 97.53% 109.50% 100.00%
Net Worth 56,699 57,960 57,960 57,960 59,219 59,219 56,699 -
  QoQ % -2.17% 0.00% 0.00% -2.13% 0.00% 4.44% -
  Horiz. % 100.00% 102.22% 102.22% 102.22% 104.44% 104.44% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 56,699 57,960 57,960 57,960 59,219 59,219 56,699 -
  QoQ % -2.17% 0.00% 0.00% -2.13% 0.00% 4.44% -
  Horiz. % 100.00% 102.22% 102.22% 102.22% 104.44% 104.44% 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -5.46 % -3.53 % 0.89 % 3.87 % 5.91 % 0.51 % -9.37 % -30.21%
  QoQ % -54.67% -496.63% -77.00% -34.52% 1,058.82% 105.44% -
  Horiz. % 58.27% 37.67% -9.50% -41.30% -63.07% -5.44% 100.00%
ROE -4.74 % -2.76 % 0.79 % 3.66 % 5.62 % 0.52 % -8.21 % -30.64%
  QoQ % -71.74% -449.37% -78.42% -34.88% 980.77% 106.33% -
  Horiz. % 57.73% 33.62% -9.62% -44.58% -68.45% -6.33% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 39.14 36.05 40.48 43.45 44.69 47.45 39.42 -0.47%
  QoQ % 8.57% -10.94% -6.84% -2.77% -5.82% 20.37% -
  Horiz. % 99.29% 91.45% 102.69% 110.22% 113.37% 120.37% 100.00%
EPS -2.13 -1.27 0.36 1.68 2.64 0.24 -3.69 -30.65%
  QoQ % -67.72% -452.78% -78.57% -36.36% 1,000.00% 106.50% -
  Horiz. % 57.72% 34.42% -9.76% -45.53% -71.54% -6.50% 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 0.4500 0.4600 0.4600 0.4600 0.4700 0.4700 0.4500 -
  QoQ % -2.17% 0.00% 0.00% -2.13% 0.00% 4.44% -
  Horiz. % 100.00% 102.22% 102.22% 102.22% 104.44% 104.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 284,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.36 15.99 17.96 19.28 19.83 21.05 17.49 -0.50%
  QoQ % 8.57% -10.97% -6.85% -2.77% -5.80% 20.35% -
  Horiz. % 99.26% 91.42% 102.69% 110.23% 113.38% 120.35% 100.00%
EPS -0.95 -0.56 0.16 0.75 1.17 0.11 -1.64 -30.49%
  QoQ % -69.64% -450.00% -78.67% -35.90% 963.64% 106.71% -
  Horiz. % 57.93% 34.15% -9.76% -45.73% -71.34% -6.71% 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 0.1996 0.2041 0.2041 0.2041 0.2085 0.2085 0.1996 -
  QoQ % -2.20% 0.00% 0.00% -2.11% 0.00% 4.46% -
  Horiz. % 100.00% 102.25% 102.25% 102.25% 104.46% 104.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.2550 0.2650 0.2700 0.2750 0.2050 0.1950 0.1700 -
P/RPS 0.65 0.74 0.67 0.63 0.46 0.41 0.43 31.68%
  QoQ % -12.16% 10.45% 6.35% 36.96% 12.20% -4.65% -
  Horiz. % 151.16% 172.09% 155.81% 146.51% 106.98% 95.35% 100.00%
P/EPS -11.95 -20.88 74.12 16.34 7.76 79.77 -4.60 88.87%
  QoQ % 42.77% -128.17% 353.61% 110.57% -90.27% 1,834.13% -
  Horiz. % 259.78% 453.91% -1,611.30% -355.22% -168.70% -1,734.13% 100.00%
EY -8.37 -4.79 1.35 6.12 12.89 1.25 -21.72 -47.01%
  QoQ % -74.74% -454.81% -77.94% -52.52% 931.20% 105.76% -
  Horiz. % 38.54% 22.05% -6.22% -28.18% -59.35% -5.76% 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 0.57 0.58 0.59 0.60 0.44 0.41 0.38 31.00%
  QoQ % -1.72% -1.69% -1.67% 36.36% 7.32% 7.89% -
  Horiz. % 150.00% 152.63% 155.26% 157.89% 115.79% 107.89% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 30/05/14 28/02/14 29/11/13 29/08/13 30/05/13 -
Price 0.2800 0.2600 0.2600 0.2700 0.2750 0.2000 0.1800 -
P/RPS 0.72 0.72 0.64 0.62 0.62 0.42 0.46 34.77%
  QoQ % 0.00% 12.50% 3.23% 0.00% 47.62% -8.70% -
  Horiz. % 156.52% 156.52% 139.13% 134.78% 134.78% 91.30% 100.00%
P/EPS -13.13 -20.49 71.37 16.05 10.41 81.82 -4.87 93.60%
  QoQ % 35.92% -128.71% 344.67% 54.18% -87.28% 1,780.08% -
  Horiz. % 269.61% 420.74% -1,465.50% -329.57% -213.76% -1,680.08% 100.00%
EY -7.62 -4.88 1.40 6.23 9.61 1.22 -20.52 -48.31%
  QoQ % -56.15% -448.57% -77.53% -35.17% 687.70% 105.95% -
  Horiz. % 37.13% 23.78% -6.82% -30.36% -46.83% -5.95% 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 0.62 0.57 0.57 0.59 0.59 0.43 0.40 33.90%
  QoQ % 8.77% 0.00% -3.39% 0.00% 37.21% 7.50% -
  Horiz. % 155.00% 142.50% 142.50% 147.50% 147.50% 107.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS