Highlights

[GETS] YoY TTM Result on 2014-12-31 [#4]

Stock [GETS]: GETS GLOBAL BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     69.83%    YoY -     -138.25%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 32,513 27,117 32,270 50,177 54,744 36,192 44,206 -4.01%
  YoY % 19.90% -15.97% -35.69% -8.34% 51.26% -18.13% -
  Horiz. % 73.55% 61.34% 73.00% 113.51% 123.84% 81.87% 100.00%
PBT -8,923 -10,976 -12,391 -1,255 3,194 -9,467 -175 68.90%
  YoY % 18.70% 11.42% -887.33% -139.29% 133.74% -5,309.71% -
  Horiz. % 5,098.86% 6,272.00% 7,080.57% 717.14% -1,825.14% 5,409.71% 100.00%
Tax -170 -12 821 442 -1,077 1,270 -461 -12.45%
  YoY % -1,316.67% -101.46% 85.75% 141.04% -184.80% 375.49% -
  Horiz. % 36.88% 2.60% -178.09% -95.88% 233.62% -275.49% 100.00%
NP -9,093 -10,988 -11,570 -813 2,117 -8,197 -636 42.56%
  YoY % 17.25% 5.03% -1,323.12% -138.40% 125.83% -1,188.84% -
  Horiz. % 1,429.72% 1,727.67% 1,819.18% 127.83% -332.86% 1,288.84% 100.00%
NP to SH -8,716 -10,414 -11,565 -811 2,120 -8,193 -516 45.77%
  YoY % 16.30% 9.95% -1,326.02% -138.25% 125.88% -1,487.79% -
  Horiz. % 1,689.15% 2,018.22% 2,241.28% 157.17% -410.85% 1,587.79% 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% 100.00% - -
Total Cost 41,606 38,105 43,840 50,990 52,627 44,389 44,842 -0.99%
  YoY % 9.19% -13.08% -14.02% -3.11% 18.56% -1.01% -
  Horiz. % 92.78% 84.98% 97.77% 113.71% 117.36% 98.99% 100.00%
Net Worth 37,800 47,879 45,360 56,699 57,960 55,439 63,333 -6.65%
  YoY % -21.05% 5.56% -20.00% -2.17% 4.55% -12.46% -
  Horiz. % 59.68% 75.60% 71.62% 89.53% 91.52% 87.54% 100.00%
Dividend
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 37,800 47,879 45,360 56,699 57,960 55,439 63,333 -6.65%
  YoY % -21.05% 5.56% -20.00% -2.17% 4.55% -12.46% -
  Horiz. % 59.68% 75.60% 71.62% 89.53% 91.52% 87.54% 100.00%
NOSH 126,000 126,000 126,000 126,000 126,000 126,000 126,666 -0.07%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.53% -
  Horiz. % 99.47% 99.47% 99.47% 99.47% 99.47% 99.47% 100.00%
Ratio Analysis
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -27.97 % -40.52 % -35.85 % -1.62 % 3.87 % -22.65 % -1.44 % 48.51%
  YoY % 30.97% -13.03% -2,112.96% -141.86% 117.09% -1,472.92% -
  Horiz. % 1,942.36% 2,813.89% 2,489.58% 112.50% -268.75% 1,572.92% 100.00%
ROE -23.06 % -21.75 % -25.50 % -1.43 % 3.66 % -14.78 % -0.81 % 56.27%
  YoY % -6.02% 14.71% -1,683.22% -139.07% 124.76% -1,724.69% -
  Horiz. % 2,846.91% 2,685.19% 3,148.15% 176.54% -451.85% 1,824.69% 100.00%
Per Share
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 25.80 21.52 25.61 39.82 43.45 28.72 34.90 -3.95%
  YoY % 19.89% -15.97% -35.69% -8.35% 51.29% -17.71% -
  Horiz. % 73.93% 61.66% 73.38% 114.10% 124.50% 82.29% 100.00%
EPS -6.92 -8.27 -9.18 -0.64 1.68 -6.50 -0.41 45.75%
  YoY % 16.32% 9.91% -1,334.38% -138.10% 125.85% -1,485.37% -
  Horiz. % 1,687.80% 2,017.07% 2,239.02% 156.10% -409.76% 1,585.37% 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 0.3000 0.3800 0.3600 0.4500 0.4600 0.4400 0.5000 -6.58%
  YoY % -21.05% 5.56% -20.00% -2.17% 4.55% -12.00% -
  Horiz. % 60.00% 76.00% 72.00% 90.00% 92.00% 88.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 284,000
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 11.45 9.55 11.36 17.67 19.28 12.74 15.57 -4.01%
  YoY % 19.90% -15.93% -35.71% -8.35% 51.33% -18.18% -
  Horiz. % 73.54% 61.34% 72.96% 113.49% 123.83% 81.82% 100.00%
EPS -3.07 -3.67 -4.07 -0.29 0.75 -2.88 -0.18 45.95%
  YoY % 16.35% 9.83% -1,303.45% -138.67% 126.04% -1,500.00% -
  Horiz. % 1,705.56% 2,038.89% 2,261.11% 161.11% -416.67% 1,600.00% 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 0.1331 0.1686 0.1597 0.1996 0.2041 0.1952 0.2230 -6.65%
  YoY % -21.06% 5.57% -19.99% -2.20% 4.56% -12.47% -
  Horiz. % 59.69% 75.61% 71.61% 89.51% 91.52% 87.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/06/19 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.1900 0.1600 0.3550 0.2600 0.2750 0.2100 0.2300 -
P/RPS 0.74 0.74 1.39 0.65 0.63 0.73 0.66 1.54%
  YoY % 0.00% -46.76% 113.85% 3.17% -13.70% 10.61% -
  Horiz. % 112.12% 112.12% 210.61% 98.48% 95.45% 110.61% 100.00%
P/EPS -2.75 -1.94 -3.87 -40.39 16.34 -3.23 -56.46 -33.16%
  YoY % -41.75% 49.87% 90.42% -347.18% 605.88% 94.28% -
  Horiz. % 4.87% 3.44% 6.85% 71.54% -28.94% 5.72% 100.00%
EY -36.41 -51.66 -25.86 -2.48 6.12 -30.96 -1.77 49.65%
  YoY % 29.52% -99.77% -942.74% -140.52% 119.77% -1,649.15% -
  Horiz. % 2,057.06% 2,918.64% 1,461.02% 140.11% -345.76% 1,749.15% 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 0.63 0.42 0.99 0.58 0.60 0.48 0.46 4.28%
  YoY % 50.00% -57.58% 70.69% -3.33% 25.00% 4.35% -
  Horiz. % 136.96% 91.30% 215.22% 126.09% 130.43% 104.35% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/08/19 29/08/18 26/02/16 27/02/15 28/02/14 27/02/13 28/02/12 -
Price 0.1750 0.1700 0.3650 0.3850 0.2700 0.1750 0.1900 -
P/RPS 0.68 0.79 1.43 0.97 0.62 0.61 0.54 3.12%
  YoY % -13.92% -44.76% 47.42% 56.45% 1.64% 12.96% -
  Horiz. % 125.93% 146.30% 264.81% 179.63% 114.81% 112.96% 100.00%
P/EPS -2.53 -2.06 -3.98 -59.82 16.05 -2.69 -46.64 -32.19%
  YoY % -22.82% 48.24% 93.35% -472.71% 696.65% 94.23% -
  Horiz. % 5.42% 4.42% 8.53% 128.26% -34.41% 5.77% 100.00%
EY -39.53 -48.62 -25.15 -1.67 6.23 -37.16 -2.14 47.52%
  YoY % 18.70% -93.32% -1,405.99% -126.81% 116.77% -1,636.45% -
  Horiz. % 1,847.20% 2,271.96% 1,175.23% 78.04% -291.12% 1,736.45% 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 0.45 1.01 0.86 0.59 0.40 0.38 5.80%
  YoY % 28.89% -55.45% 17.44% 45.76% 47.50% 5.26% -
  Horiz. % 152.63% 118.42% 265.79% 226.32% 155.26% 105.26% 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