[GETS] YoY Cumulative Quarter Result on 2018-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 22,158 32,553 48,629 32,270 50,177 53,792 36,192 -6.33% YoY % -31.93% -33.06% 50.69% -35.69% -6.72% 48.63% - Horiz. % 61.22% 89.95% 134.36% 89.16% 138.64% 148.63% 100.00%
PBT -18,921 -8,923 -11,251 -12,391 -1,255 3,194 -9,467 9.67% YoY % -112.05% 20.69% 9.20% -887.33% -139.29% 133.74% - Horiz. % 199.86% 94.25% 118.84% 130.89% 13.26% -33.74% 100.00%
Tax -730 -170 -66 821 442 -1,077 1,270 - YoY % -329.41% -157.58% -108.04% 85.75% 141.04% -184.80% - Horiz. % -57.48% -13.39% -5.20% 64.65% 34.80% -84.80% 100.00%
NP -19,651 -9,093 -11,317 -11,570 -813 2,117 -8,197 12.36% YoY % -116.11% 19.65% 2.19% -1,323.12% -138.40% 125.83% - Horiz. % 239.73% 110.93% 138.06% 141.15% 9.92% -25.83% 100.00%
NP to SH -18,360 -9,665 -10,743 -11,565 -810 2,120 -8,193 11.36% YoY % -89.96% 10.03% 7.11% -1,327.78% -138.21% 125.88% - Horiz. % 224.09% 117.97% 131.12% 141.16% 9.89% -25.88% 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% 0.00% 0.00% 100.00% -
Total Cost 41,809 41,646 59,946 43,840 50,990 51,675 44,389 -0.80% YoY % 0.39% -30.53% 36.74% -14.02% -1.33% 16.41% - Horiz. % 94.19% 93.82% 135.05% 98.76% 114.87% 116.41% 100.00%
Net Worth 22,680 37,800 47,879 45,360 56,699 57,960 55,439 -11.23% YoY % -40.00% -21.05% 5.56% -20.00% -2.17% 4.55% - Horiz. % 40.91% 68.18% 86.36% 81.82% 102.27% 104.55% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 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 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 22,680 37,800 47,879 45,360 56,699 57,960 55,439 -11.23% YoY % -40.00% -21.05% 5.56% -20.00% -2.17% 4.55% - Horiz. % 40.91% 68.18% 86.36% 81.82% 102.27% 104.55% 100.00%
NOSH 126,000 126,000 126,000 126,000 126,000 126,000 126,000 - YoY % 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 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -88.69 % -27.93 % -23.27 % -35.85 % -1.62 % 3.94 % -22.65 % 19.96% YoY % -217.54% -20.03% 35.09% -2,112.96% -141.12% 117.40% - Horiz. % 391.57% 123.31% 102.74% 158.28% 7.15% -17.40% 100.00%
ROE -80.95 % -25.57 % -22.44 % -25.50 % -1.43 % 3.66 % -14.78 % 25.45% YoY % -216.58% -13.95% 12.00% -1,683.22% -139.07% 124.76% - Horiz. % 547.70% 173.00% 151.83% 172.53% 9.68% -24.76% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 17.59 25.84 38.59 25.61 39.82 42.69 28.72 -6.33% YoY % -31.93% -33.04% 50.68% -35.69% -6.72% 48.64% - Horiz. % 61.25% 89.97% 134.37% 89.17% 138.65% 148.64% 100.00%
EPS -14.57 -7.70 -8.53 -9.18 -0.64 1.68 -6.50 11.36% YoY % -89.22% 9.73% 7.08% -1,334.38% -138.10% 125.85% - Horiz. % 224.15% 118.46% 131.23% 141.23% 9.85% -25.85% 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 0.1800 0.3000 0.3800 0.3600 0.4500 0.4600 0.4400 -11.23% YoY % -40.00% -21.05% 5.56% -20.00% -2.17% 4.55% - Horiz. % 40.91% 68.18% 86.36% 81.82% 102.27% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 284,000 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 7.80 11.46 17.12 11.36 17.67 18.94 12.74 -6.33% YoY % -31.94% -33.06% 50.70% -35.71% -6.71% 48.67% - Horiz. % 61.22% 89.95% 134.38% 89.17% 138.70% 148.67% 100.00%
EPS -6.46 -3.40 -3.78 -4.07 -0.29 0.75 -2.88 11.37% YoY % -90.00% 10.05% 7.13% -1,303.45% -138.67% 126.04% - Horiz. % 224.31% 118.06% 131.25% 141.32% 10.07% -26.04% 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 0.0799 0.1331 0.1686 0.1597 0.1996 0.2041 0.1952 -11.23% YoY % -39.97% -21.06% 5.57% -19.99% -2.20% 4.56% - Horiz. % 40.93% 68.19% 86.37% 81.81% 102.25% 104.56% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 28/06/19 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1050 0.1900 0.1600 0.3550 0.2600 0.2750 0.2100 -
P/RPS 0.60 0.74 0.41 1.39 0.65 0.64 0.73 -2.58% YoY % -18.92% 80.49% -70.50% 113.85% 1.56% -12.33% - Horiz. % 82.19% 101.37% 56.16% 190.41% 89.04% 87.67% 100.00%
P/EPS -0.72 -2.48 -1.88 -3.87 -40.44 16.34 -3.23 -18.13% YoY % 70.97% -31.91% 51.42% 90.43% -347.49% 605.88% - Horiz. % 22.29% 76.78% 58.20% 119.81% 1,252.01% -505.88% 100.00%
EY -138.78 -40.37 -53.29 -25.86 -2.47 6.12 -30.96 22.14% YoY % -243.77% 24.24% -106.07% -946.96% -140.36% 119.77% - Horiz. % 448.26% 130.39% 172.13% 83.53% 7.98% -19.77% 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 0.58 0.63 0.42 0.99 0.58 0.60 0.48 2.55% YoY % -7.94% 50.00% -57.58% 70.69% -3.33% 25.00% - Horiz. % 120.83% 131.25% 87.50% 206.25% 120.83% 125.00% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/08/20 30/08/19 29/08/18 26/02/16 27/02/15 28/02/14 27/02/13 -
Price 0.6950 0.1750 0.1700 0.3650 0.3850 0.2700 0.1750 -
P/RPS 3.95 0.68 0.44 1.43 0.97 0.63 0.61 28.28% YoY % 480.88% 54.55% -69.23% 47.42% 53.97% 3.28% - Horiz. % 647.54% 111.48% 72.13% 234.43% 159.02% 103.28% 100.00%
P/EPS -4.77 -2.28 -1.99 -3.98 -59.89 16.05 -2.69 7.94% YoY % -109.21% -14.57% 50.00% 93.35% -473.15% 696.65% - Horiz. % 177.32% 84.76% 73.98% 147.96% 2,226.39% -596.65% 100.00%
EY -20.97 -43.83 -50.15 -25.15 -1.67 6.23 -37.16 -7.34% YoY % 52.16% 12.60% -99.40% -1,405.99% -126.81% 116.77% - Horiz. % 56.43% 117.95% 134.96% 67.68% 4.49% -16.77% 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 3.86 0.58 0.45 1.01 0.86 0.59 0.40 35.28% YoY % 565.52% 28.89% -55.45% 17.44% 45.76% 47.50% - Horiz. % 965.00% 145.00% 112.50% 252.50% 215.00% 147.50% 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.
Comment
Quarterly Report - Part 2.pdf 
