Highlights

[GETS] YoY Quarter Result on 2011-12-31 [#4]

Stock [GETS]: GETS GLOBAL BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     67.84%    YoY -     98.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 7,894 7,030 8,599 8,276 8,525 16,413 10,185 -4.16%
  YoY % 12.29% -18.25% 3.90% -2.92% -48.06% 61.15% -
  Horiz. % 77.51% 69.02% 84.43% 81.26% 83.70% 161.15% 100.00%
PBT -900 -3,091 -2,053 415 -9,986 1,815 -1,371 -6.77%
  YoY % 70.88% -50.56% -594.70% 104.16% -650.19% 232.39% -
  Horiz. % 65.65% 225.46% 149.74% -30.27% 728.37% -132.39% 100.00%
Tax 644 956 1,128 -651 78 -384 188 22.77%
  YoY % -32.64% -15.25% 273.27% -934.62% 120.31% -304.26% -
  Horiz. % 342.55% 508.51% 600.00% -346.28% 41.49% -204.26% 100.00%
NP -256 -2,135 -925 -236 -9,908 1,431 -1,183 -22.51%
  YoY % 88.01% -130.81% -291.95% 97.62% -792.38% 220.96% -
  Horiz. % 21.64% 180.47% 78.19% 19.95% 837.53% -120.96% 100.00%
NP to SH -256 -2,133 -924 -119 -9,906 1,411 -1,179 -22.46%
  YoY % 88.00% -130.84% -676.47% 98.80% -802.06% 219.68% -
  Horiz. % 21.71% 180.92% 78.37% 10.09% 840.20% -119.68% 100.00%
Tax Rate - % - % - % 156.87 % - % 21.16 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 741.35% 0.00% 100.00% -
Total Cost 8,150 9,165 9,524 8,512 18,433 14,982 11,368 -5.39%
  YoY % -11.07% -3.77% 11.89% -53.82% 23.03% 31.79% -
  Horiz. % 71.69% 80.62% 83.78% 74.88% 162.15% 131.79% 100.00%
Net Worth 56,699 57,960 55,439 63,333 64,275 74,508 69,380 -3.31%
  YoY % -2.17% 4.55% -12.46% -1.47% -13.73% 7.39% -
  Horiz. % 81.72% 83.54% 79.91% 91.28% 92.64% 107.39% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 56,699 57,960 55,439 63,333 64,275 74,508 69,380 -3.31%
  YoY % -2.17% 4.55% -12.46% -1.47% -13.73% 7.39% -
  Horiz. % 81.72% 83.54% 79.91% 91.28% 92.64% 107.39% 100.00%
NOSH 126,000 126,000 126,000 126,666 126,030 126,285 126,145 -0.02%
  YoY % 0.00% 0.00% -0.53% 0.50% -0.20% 0.11% -
  Horiz. % 99.88% 99.88% 99.88% 100.41% 99.91% 100.11% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -3.24 % -30.37 % -10.76 % -2.85 % -116.22 % 8.72 % -11.62 % -19.17%
  YoY % 89.33% -182.25% -277.54% 97.55% -1,432.80% 175.04% -
  Horiz. % 27.88% 261.36% 92.60% 24.53% 1,000.17% -75.04% 100.00%
ROE -0.45 % -3.68 % -1.67 % -0.19 % -15.41 % 1.89 % -1.70 % -19.86%
  YoY % 87.77% -120.36% -778.95% 98.77% -915.34% 211.18% -
  Horiz. % 26.47% 216.47% 98.24% 11.18% 906.47% -111.18% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 6.27 5.58 6.82 6.53 6.76 13.00 8.07 -4.12%
  YoY % 12.37% -18.18% 4.44% -3.40% -48.00% 61.09% -
  Horiz. % 77.70% 69.14% 84.51% 80.92% 83.77% 161.09% 100.00%
EPS -0.20 -1.69 -0.73 -0.09 -7.86 1.12 -0.94 -22.73%
  YoY % 88.17% -131.51% -711.11% 98.85% -801.79% 219.15% -
  Horiz. % 21.28% 179.79% 77.66% 9.57% 836.17% -119.15% 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 0.4500 0.4600 0.4400 0.5000 0.5100 0.5900 0.5500 -3.29%
  YoY % -2.17% 4.55% -12.00% -1.96% -13.56% 7.27% -
  Horiz. % 81.82% 83.64% 80.00% 90.91% 92.73% 107.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 284,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.78 2.48 3.03 2.91 3.00 5.78 3.59 -4.17%
  YoY % 12.10% -18.15% 4.12% -3.00% -48.10% 61.00% -
  Horiz. % 77.44% 69.08% 84.40% 81.06% 83.57% 161.00% 100.00%
EPS -0.09 -0.75 -0.33 -0.04 -3.49 0.50 -0.42 -22.63%
  YoY % 88.00% -127.27% -725.00% 98.85% -798.00% 219.05% -
  Horiz. % 21.43% 178.57% 78.57% 9.52% 830.95% -119.05% 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 0.1996 0.2041 0.1952 0.2230 0.2263 0.2624 0.2443 -3.31%
  YoY % -2.20% 4.56% -12.47% -1.46% -13.76% 7.41% -
  Horiz. % 81.70% 83.54% 79.90% 91.28% 92.63% 107.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.2600 0.2750 0.2100 0.2300 0.2800 0.2200 0.1200 -
P/RPS 4.15 4.93 3.08 3.52 4.14 1.69 1.49 18.61%
  YoY % -15.82% 60.06% -12.50% -14.98% 144.97% 13.42% -
  Horiz. % 278.52% 330.87% 206.71% 236.24% 277.85% 113.42% 100.00%
P/EPS -127.97 -16.24 -28.64 -244.82 -3.56 19.69 -12.84 46.67%
  YoY % -687.99% 43.30% 88.30% -6,776.97% -118.08% 253.35% -
  Horiz. % 996.65% 126.48% 223.05% 1,906.70% 27.73% -153.35% 100.00%
EY -0.78 -6.16 -3.49 -0.41 -28.07 5.08 -7.79 -31.84%
  YoY % 87.34% -76.50% -751.22% 98.54% -652.56% 165.21% -
  Horiz. % 10.01% 79.08% 44.80% 5.26% 360.33% -65.21% 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 0.60 0.48 0.46 0.55 0.37 0.22 17.53%
  YoY % -3.33% 25.00% 4.35% -16.36% 48.65% 68.18% -
  Horiz. % 263.64% 272.73% 218.18% 209.09% 250.00% 168.18% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 27/02/13 28/02/12 28/02/11 24/02/10 26/02/09 -
Price 0.3850 0.2700 0.1750 0.1900 0.2800 0.4100 0.0900 -
P/RPS 6.15 4.84 2.56 2.91 4.14 3.15 1.11 33.01%
  YoY % 27.07% 89.06% -12.03% -29.71% 31.43% 183.78% -
  Horiz. % 554.05% 436.04% 230.63% 262.16% 372.97% 283.78% 100.00%
P/EPS -189.49 -15.95 -23.86 -202.24 -3.56 36.70 -9.63 64.27%
  YoY % -1,088.03% 33.15% 88.20% -5,580.90% -109.70% 481.10% -
  Horiz. % 1,967.71% 165.63% 247.77% 2,100.10% 36.97% -381.10% 100.00%
EY -0.53 -6.27 -4.19 -0.49 -28.07 2.73 -10.38 -39.08%
  YoY % 91.55% -49.64% -755.10% 98.25% -1,128.21% 126.30% -
  Horiz. % 5.11% 60.40% 40.37% 4.72% 270.42% -26.30% 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 0.86 0.59 0.40 0.38 0.55 0.69 0.16 32.33%
  YoY % 45.76% 47.50% 5.26% -30.91% -20.29% 331.25% -
  Horiz. % 537.50% 368.75% 250.00% 237.50% 343.75% 431.25% 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
 
 

311  453  549  1590 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.92-0.025 
 HIBISCS 0.97+0.09 
 DATAPRP 0.615+0.05 
 SMTRACK 0.165-0.015 
 CORAZA 0.900.00 
 ATAIMS 0.47-0.03 
 HSI-CI2 0.09-0.055 
 OPCOM 1.00+0.015 
 ARMADA 0.545+0.02 
 HSI-CI9 0.17-0.06 
PARTNERS & BROKERS