[GETS] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 15.47%
YoY- -1487.79%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 62,349 71,382 75,504 36,192 36,790 26,086 21,592 102.64%
PBT 8,380 11,390 10,784 -9,467 -9,885 -9,054 -7,068 -
Tax -2,710 -3,546 -3,684 1,270 189 -106 4 -
NP 5,669 7,844 7,100 -8,197 -9,696 -9,160 -7,064 -
-
NP to SH 5,670 7,844 7,100 -8,193 -9,692 -9,158 -7,060 -
-
Tax Rate 32.34% 31.13% 34.16% - - - - -
Total Cost 56,680 63,538 68,404 44,389 46,486 35,246 28,656 57.50%
-
Net Worth 59,219 59,219 56,699 55,439 56,699 59,219 61,740 -2.73%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 59,219 59,219 56,699 55,439 56,699 59,219 61,740 -2.73%
NOSH 126,000 126,000 126,000 126,000 126,000 126,000 126,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.09% 10.99% 9.40% -22.65% -26.35% -35.11% -32.72% -
ROE 9.58% 13.25% 12.52% -14.78% -17.09% -15.46% -11.44% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 49.48 56.65 59.92 28.72 29.20 20.70 17.14 102.61%
EPS 4.51 6.22 5.64 -6.50 -7.69 -7.26 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.45 0.44 0.45 0.47 0.49 -2.73%
Adjusted Per Share Value based on latest NOSH - 126,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 21.95 25.13 26.59 12.74 12.95 9.19 7.60 102.67%
EPS 2.00 2.76 2.50 -2.88 -3.41 -3.22 -2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2085 0.2085 0.1996 0.1952 0.1996 0.2085 0.2174 -2.74%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.205 0.195 0.17 0.21 0.22 0.26 0.19 -
P/RPS 0.41 0.34 0.28 0.73 0.75 1.26 1.11 -48.48%
P/EPS 4.56 3.13 3.02 -3.23 -2.86 -3.58 -3.39 -
EY 21.95 31.93 33.15 -30.96 -34.96 -27.95 -29.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.38 0.48 0.49 0.55 0.39 8.36%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 30/05/13 27/02/13 28/11/12 29/08/12 30/05/12 -
Price 0.275 0.20 0.18 0.175 0.21 0.25 0.25 -
P/RPS 0.56 0.35 0.30 0.61 0.72 1.21 1.46 -47.17%
P/EPS 6.11 3.21 3.19 -2.69 -2.73 -3.44 -4.46 -
EY 16.37 31.13 31.31 -37.16 -36.63 -29.07 -22.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.43 0.40 0.40 0.47 0.53 0.51 10.19%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment