[GETS] QoQ 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- 65.65%
YoY- -676.47%
Quarter Report
View:
Show?
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 11,071 17,767 18,876 8,599 14,550 7,645 5,398 61.35%
PBT 590 2,999 2,696 -2,053 -2,887 -2,760 -1,767 -
Tax -260 -852 -921 1,128 195 -54 1 -
NP 330 2,147 1,775 -925 -2,692 -2,814 -1,766 -
-
NP to SH 331 2,147 1,775 -924 -2,690 -2,814 -1,765 -
-
Tax Rate 44.07% 28.41% 34.16% - - - - -
Total Cost 10,741 15,620 17,101 9,524 17,242 10,459 7,164 30.96%
-
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 2.98% 12.08% 9.40% -10.76% -18.50% -36.81% -32.72% -
ROE 0.56% 3.63% 3.13% -1.67% -4.74% -4.75% -2.86% -
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 8.79 14.10 14.98 6.82 11.55 6.07 4.28 61.50%
EPS 0.26 1.70 1.41 -0.73 -2.13 -2.23 -1.40 -
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 3.90 6.26 6.65 3.03 5.12 2.69 1.90 61.44%
EPS 0.12 0.76 0.63 -0.33 -0.95 -0.99 -0.62 -
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 2.33 1.38 1.13 3.08 1.91 4.29 4.43 -34.81%
P/EPS 78.04 11.44 12.07 -28.64 -10.30 -11.64 -13.56 -
EY 1.28 8.74 8.29 -3.49 -9.70 -8.59 -7.37 -
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 3.13 1.42 1.20 2.56 1.82 4.12 5.84 -33.99%
P/EPS 104.68 11.74 12.78 -23.86 -9.84 -11.19 -17.85 -
EY 0.96 8.52 7.83 -4.19 -10.17 -8.93 -5.60 -
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