Highlights

[GETS] YoY Quarter Result on 2012-12-31 [#4]

Stock [GETS]: GETS GLOBAL BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     65.65%    YoY -     -676.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 6,416 7,894 7,030 8,599 8,276 8,525 16,413 -14.48%
  YoY % -18.72% 12.29% -18.25% 3.90% -2.92% -48.06% -
  Horiz. % 39.09% 48.10% 42.83% 52.39% 50.42% 51.94% 100.00%
PBT -7,961 -900 -3,091 -2,053 415 -9,986 1,815 -
  YoY % -784.56% 70.88% -50.56% -594.70% 104.16% -650.19% -
  Horiz. % -438.62% -49.59% -170.30% -113.11% 22.87% -550.19% 100.00%
Tax 177 644 956 1,128 -651 78 -384 -
  YoY % -72.52% -32.64% -15.25% 273.27% -934.62% 120.31% -
  Horiz. % -46.09% -167.71% -248.96% -293.75% 169.53% -20.31% 100.00%
NP -7,784 -256 -2,135 -925 -236 -9,908 1,431 -
  YoY % -2,940.62% 88.01% -130.81% -291.95% 97.62% -792.38% -
  Horiz. % -543.96% -17.89% -149.20% -64.64% -16.49% -692.38% 100.00%
NP to SH -7,782 -256 -2,133 -924 -119 -9,906 1,411 -
  YoY % -2,939.84% 88.00% -130.84% -676.47% 98.80% -802.06% -
  Horiz. % -551.52% -18.14% -151.17% -65.49% -8.43% -702.06% 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% 0.00% 741.35% 0.00% 100.00%
Total Cost 14,200 8,150 9,165 9,524 8,512 18,433 14,982 -0.89%
  YoY % 74.23% -11.07% -3.77% 11.89% -53.82% 23.03% -
  Horiz. % 94.78% 54.40% 61.17% 63.57% 56.81% 123.03% 100.00%
Net Worth 45,360 56,699 57,960 55,439 63,333 64,275 74,508 -7.94%
  YoY % -20.00% -2.17% 4.55% -12.46% -1.47% -13.73% -
  Horiz. % 60.88% 76.10% 77.79% 74.41% 85.00% 86.27% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 45,360 56,699 57,960 55,439 63,333 64,275 74,508 -7.94%
  YoY % -20.00% -2.17% 4.55% -12.46% -1.47% -13.73% -
  Horiz. % 60.88% 76.10% 77.79% 74.41% 85.00% 86.27% 100.00%
NOSH 126,000 126,000 126,000 126,000 126,666 126,030 126,285 -0.04%
  YoY % 0.00% 0.00% 0.00% -0.53% 0.50% -0.20% -
  Horiz. % 99.77% 99.77% 99.77% 99.77% 100.30% 99.80% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -121.32 % -3.24 % -30.37 % -10.76 % -2.85 % -116.22 % 8.72 % -
  YoY % -3,644.44% 89.33% -182.25% -277.54% 97.55% -1,432.80% -
  Horiz. % -1,391.28% -37.16% -348.28% -123.39% -32.68% -1,332.80% 100.00%
ROE -17.16 % -0.45 % -3.68 % -1.67 % -0.19 % -15.41 % 1.89 % -
  YoY % -3,713.33% 87.77% -120.36% -778.95% 98.77% -915.34% -
  Horiz. % -907.94% -23.81% -194.71% -88.36% -10.05% -815.34% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.09 6.27 5.58 6.82 6.53 6.76 13.00 -14.46%
  YoY % -18.82% 12.37% -18.18% 4.44% -3.40% -48.00% -
  Horiz. % 39.15% 48.23% 42.92% 52.46% 50.23% 52.00% 100.00%
EPS -6.18 -0.20 -1.69 -0.73 -0.09 -7.86 1.12 -
  YoY % -2,990.00% 88.17% -131.51% -711.11% 98.85% -801.79% -
  Horiz. % -551.79% -17.86% -150.89% -65.18% -8.04% -701.79% 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 0.3600 0.4500 0.4600 0.4400 0.5000 0.5100 0.5900 -7.90%
  YoY % -20.00% -2.17% 4.55% -12.00% -1.96% -13.56% -
  Horiz. % 61.02% 76.27% 77.97% 74.58% 84.75% 86.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 284,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.26 2.78 2.48 3.03 2.91 3.00 5.78 -14.48%
  YoY % -18.71% 12.10% -18.15% 4.12% -3.00% -48.10% -
  Horiz. % 39.10% 48.10% 42.91% 52.42% 50.35% 51.90% 100.00%
EPS -2.74 -0.09 -0.75 -0.33 -0.04 -3.49 0.50 -
  YoY % -2,944.44% 88.00% -127.27% -725.00% 98.85% -798.00% -
  Horiz. % -548.00% -18.00% -150.00% -66.00% -8.00% -698.00% 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 0.1597 0.1996 0.2041 0.1952 0.2230 0.2263 0.2624 -7.94%
  YoY % -19.99% -2.20% 4.56% -12.47% -1.46% -13.76% -
  Horiz. % 60.86% 76.07% 77.78% 74.39% 84.98% 86.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.3550 0.2600 0.2750 0.2100 0.2300 0.2800 0.2200 -
P/RPS 6.97 4.15 4.93 3.08 3.52 4.14 1.69 26.62%
  YoY % 67.95% -15.82% 60.06% -12.50% -14.98% 144.97% -
  Horiz. % 412.43% 245.56% 291.72% 182.25% 208.28% 244.97% 100.00%
P/EPS -5.75 -127.97 -16.24 -28.64 -244.82 -3.56 19.69 -
  YoY % 95.51% -687.99% 43.30% 88.30% -6,776.97% -118.08% -
  Horiz. % -29.20% -649.92% -82.48% -145.45% -1,243.37% -18.08% 100.00%
EY -17.40 -0.78 -6.16 -3.49 -0.41 -28.07 5.08 -
  YoY % -2,130.77% 87.34% -76.50% -751.22% 98.54% -652.56% -
  Horiz. % -342.52% -15.35% -121.26% -68.70% -8.07% -552.56% 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 0.99 0.58 0.60 0.48 0.46 0.55 0.37 17.82%
  YoY % 70.69% -3.33% 25.00% 4.35% -16.36% 48.65% -
  Horiz. % 267.57% 156.76% 162.16% 129.73% 124.32% 148.65% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 27/02/13 28/02/12 28/02/11 24/02/10 -
Price 0.3650 0.3850 0.2700 0.1750 0.1900 0.2800 0.4100 -
P/RPS 7.17 6.15 4.84 2.56 2.91 4.14 3.15 14.69%
  YoY % 16.59% 27.07% 89.06% -12.03% -29.71% 31.43% -
  Horiz. % 227.62% 195.24% 153.65% 81.27% 92.38% 131.43% 100.00%
P/EPS -5.91 -189.49 -15.95 -23.86 -202.24 -3.56 36.70 -
  YoY % 96.88% -1,088.03% 33.15% 88.20% -5,580.90% -109.70% -
  Horiz. % -16.10% -516.32% -43.46% -65.01% -551.06% -9.70% 100.00%
EY -16.92 -0.53 -6.27 -4.19 -0.49 -28.07 2.73 -
  YoY % -3,092.45% 91.55% -49.64% -755.10% 98.25% -1,128.21% -
  Horiz. % -619.78% -19.41% -229.67% -153.48% -17.95% -1,028.21% 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 1.01 0.86 0.59 0.40 0.38 0.55 0.69 6.55%
  YoY % 17.44% 45.76% 47.50% 5.26% -30.91% -20.29% -
  Horiz. % 146.38% 124.64% 85.51% 57.97% 55.07% 79.71% 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
 
 

2103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.870.00 
 UCREST 0.150.00 
 PUC 0.1450.00 
 WILLOW 0.430.00 
 EAH-WE 0.010.00 
 IRIS 0.390.00 
 TOPGLOV-C79 0.050.00 
 BTECH 0.500.00 
 3A 0.820.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS