Highlights

[GETS] YoY Annual (Unaudited) 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 YoY -     125.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 33,998 32,270 50,177 53,792 36,192 44,206 50,031 -6.23%
  YoY % 5.35% -35.69% -6.72% 48.63% -18.13% -11.64% -
  Horiz. % 67.95% 64.50% 100.29% 107.52% 72.34% 88.36% 100.00%
PBT -2,552 -12,391 -1,255 3,194 -9,467 -175 -9,805 -20.08%
  YoY % 79.40% -887.33% -139.29% 133.74% -5,309.71% 98.22% -
  Horiz. % 26.03% 126.37% 12.80% -32.58% 96.55% 1.78% 100.00%
Tax -427 821 442 -1,077 1,270 -461 -161 17.63%
  YoY % -152.01% 85.75% 141.04% -184.80% 375.49% -186.34% -
  Horiz. % 265.22% -509.94% -274.53% 668.94% -788.82% 286.34% 100.00%
NP -2,979 -11,570 -813 2,117 -8,197 -636 -9,966 -18.22%
  YoY % 74.25% -1,323.12% -138.40% 125.83% -1,188.84% 93.62% -
  Horiz. % 29.89% 116.09% 8.16% -21.24% 82.25% 6.38% 100.00%
NP to SH -3,175 -11,565 -810 2,120 -8,193 -516 -9,961 -17.34%
  YoY % 72.55% -1,327.78% -138.21% 125.88% -1,487.79% 94.82% -
  Horiz. % 31.87% 116.10% 8.13% -21.28% 82.25% 5.18% 100.00%
Tax Rate - % - % - % 33.72 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 36,977 43,840 50,990 51,675 44,389 44,842 59,997 -7.74%
  YoY % -15.65% -14.02% -1.33% 16.41% -1.01% -25.26% -
  Horiz. % 61.63% 73.07% 84.99% 86.13% 73.99% 74.74% 100.00%
Net Worth 57,960 45,360 56,699 57,960 55,439 63,552 64,223 -1.69%
  YoY % 27.78% -20.00% -2.17% 4.55% -12.77% -1.05% -
  Horiz. % 90.25% 70.63% 88.28% 90.25% 86.32% 98.95% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 57,960 45,360 56,699 57,960 55,439 63,552 64,223 -1.69%
  YoY % 27.78% -20.00% -2.17% 4.55% -12.77% -1.05% -
  Horiz. % 90.25% 70.63% 88.28% 90.25% 86.32% 98.95% 100.00%
NOSH 126,000 126,000 126,000 126,000 126,000 127,105 125,929 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.87% 0.93% -
  Horiz. % 100.06% 100.06% 100.06% 100.06% 100.06% 100.93% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -8.76 % -35.85 % -1.62 % 3.94 % -22.65 % -1.44 % -19.92 % -12.79%
  YoY % 75.56% -2,112.96% -141.12% 117.40% -1,472.92% 92.77% -
  Horiz. % 43.98% 179.97% 8.13% -19.78% 113.70% 7.23% 100.00%
ROE -5.48 % -25.50 % -1.43 % 3.66 % -14.78 % -0.81 % -15.51 % -15.91%
  YoY % 78.51% -1,683.22% -139.07% 124.76% -1,724.69% 94.78% -
  Horiz. % 35.33% 164.41% 9.22% -23.60% 95.29% 5.22% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 26.98 25.61 39.82 42.69 28.72 34.78 39.73 -6.24%
  YoY % 5.35% -35.69% -6.72% 48.64% -17.42% -12.46% -
  Horiz. % 67.91% 64.46% 100.23% 107.45% 72.29% 87.54% 100.00%
EPS -2.52 -9.18 -0.64 1.68 -6.50 -0.41 -7.91 -17.34%
  YoY % 72.55% -1,334.38% -138.10% 125.85% -1,485.37% 94.82% -
  Horiz. % 31.86% 116.06% 8.09% -21.24% 82.17% 5.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4600 0.3600 0.4500 0.4600 0.4400 0.5000 0.5100 -1.70%
  YoY % 27.78% -20.00% -2.17% 4.55% -12.00% -1.96% -
  Horiz. % 90.20% 70.59% 88.24% 90.20% 86.27% 98.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 284,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.97 11.36 17.67 18.94 12.74 15.57 17.62 -6.24%
  YoY % 5.37% -35.71% -6.71% 48.67% -18.18% -11.63% -
  Horiz. % 67.93% 64.47% 100.28% 107.49% 72.30% 88.37% 100.00%
EPS -1.12 -4.07 -0.29 0.75 -2.88 -0.18 -3.51 -17.32%
  YoY % 72.48% -1,303.45% -138.67% 126.04% -1,500.00% 94.87% -
  Horiz. % 31.91% 115.95% 8.26% -21.37% 82.05% 5.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2041 0.1597 0.1996 0.2041 0.1952 0.2238 0.2261 -1.69%
  YoY % 27.80% -19.99% -2.20% 4.56% -12.78% -1.02% -
  Horiz. % 90.27% 70.63% 88.28% 90.27% 86.33% 98.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.1900 0.3550 0.2600 0.2750 0.2100 0.2300 0.2800 -
P/RPS 0.70 1.39 0.65 0.64 0.73 0.66 0.70 -
  YoY % -49.64% 113.85% 1.56% -12.33% 10.61% -5.71% -
  Horiz. % 100.00% 198.57% 92.86% 91.43% 104.29% 94.29% 100.00%
P/EPS -7.54 -3.87 -40.44 16.34 -3.23 -56.66 -3.54 13.42%
  YoY % -94.83% 90.43% -347.49% 605.88% 94.30% -1,500.56% -
  Horiz. % 212.99% 109.32% 1,142.37% -461.58% 91.24% 1,600.56% 100.00%
EY -13.26 -25.86 -2.47 6.12 -30.96 -1.77 -28.25 -11.83%
  YoY % 48.72% -946.96% -140.36% 119.77% -1,649.15% 93.73% -
  Horiz. % 46.94% 91.54% 8.74% -21.66% 109.59% 6.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.99 0.58 0.60 0.48 0.46 0.55 -4.77%
  YoY % -58.59% 70.69% -3.33% 25.00% 4.35% -16.36% -
  Horiz. % 74.55% 180.00% 105.45% 109.09% 87.27% 83.64% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 27/02/15 28/02/14 27/02/13 28/02/12 28/02/11 -
Price 0.2250 0.3650 0.3850 0.2700 0.1750 0.1900 0.2800 -
P/RPS 0.83 1.43 0.97 0.63 0.61 0.55 0.70 2.88%
  YoY % -41.96% 47.42% 53.97% 3.28% 10.91% -21.43% -
  Horiz. % 118.57% 204.29% 138.57% 90.00% 87.14% 78.57% 100.00%
P/EPS -8.93 -3.98 -59.89 16.05 -2.69 -46.80 -3.54 16.66%
  YoY % -124.37% 93.35% -473.15% 696.65% 94.25% -1,222.03% -
  Horiz. % 252.26% 112.43% 1,691.81% -453.39% 75.99% 1,322.03% 100.00%
EY -11.20 -25.15 -1.67 6.23 -37.16 -2.14 -28.25 -14.28%
  YoY % 55.47% -1,405.99% -126.81% 116.77% -1,636.45% 92.42% -
  Horiz. % 39.65% 89.03% 5.91% -22.05% 131.54% 7.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.49 1.01 0.86 0.59 0.40 0.38 0.55 -1.91%
  YoY % -51.49% 17.44% 45.76% 47.50% 5.26% -30.91% -
  Horiz. % 89.09% 183.64% 156.36% 107.27% 72.73% 69.09% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS