[GETS] QoQ TTM Result on 31-Dec-2011 [#4]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 94.99%
YoY- 94.82%
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 35,869 29,478 34,048 44,206 44,455 47,020 50,464 -20.30%
PBT -6,999 -4,363 -2,454 -175 -10,576 -10,534 -9,444 -18.06%
Tax -509 -825 -440 -461 268 330 -205 83.05%
NP -7,508 -5,188 -2,894 -636 -10,308 -10,204 -9,649 -15.36%
-
NP to SH -7,388 -5,068 -2,774 -516 -10,303 -10,199 -9,644 -16.23%
-
Tax Rate - - - - - - - -
Total Cost 43,377 34,666 36,942 44,842 54,763 57,224 60,113 -19.50%
-
Net Worth 56,830 59,308 61,740 63,333 65,068 64,682 64,469 -8.04%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 56,830 59,308 61,740 63,333 65,068 64,682 64,469 -8.04%
NOSH 126,000 126,000 126,000 126,000 127,586 126,829 126,410 -0.21%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -20.93% -17.60% -8.50% -1.44% -23.19% -21.70% -19.12% -
ROE -13.00% -8.55% -4.49% -0.81% -15.83% -15.77% -14.96% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 28.40 23.36 27.02 34.90 34.84 37.07 39.92 -20.25%
EPS -5.85 -4.02 -2.20 -0.41 -8.08 -8.04 -7.63 -16.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.49 0.50 0.51 0.51 0.51 -7.98%
Adjusted Per Share Value based on latest NOSH - 126,666
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.63 10.38 11.99 15.57 15.65 16.56 17.77 -20.30%
EPS -2.60 -1.78 -0.98 -0.18 -3.63 -3.59 -3.40 -16.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2001 0.2088 0.2174 0.223 0.2291 0.2278 0.227 -8.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.22 0.26 0.19 0.23 0.20 0.23 0.26 -
P/RPS 0.77 1.11 0.70 0.66 0.57 0.62 0.65 11.92%
P/EPS -3.76 -6.47 -8.63 -56.46 -2.48 -2.86 -3.41 6.71%
EY -26.59 -15.45 -11.59 -1.77 -40.38 -34.96 -29.34 -6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.39 0.46 0.39 0.45 0.51 -2.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 28/02/12 29/11/11 26/08/11 31/05/11 -
Price 0.21 0.25 0.25 0.19 0.22 0.215 0.25 -
P/RPS 0.74 1.07 0.93 0.54 0.63 0.58 0.63 11.29%
P/EPS -3.59 -6.22 -11.36 -46.64 -2.72 -2.67 -3.28 6.18%
EY -27.86 -16.06 -8.81 -2.14 -36.71 -37.40 -30.52 -5.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.51 0.38 0.43 0.42 0.49 -2.73%

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