[GETS] QoQ TTM 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- -10.9%
YoY- -1487.79%
Quarter Report
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 56,313 59,792 49,670 36,192 35,869 29,478 34,048 39.81%
PBT 4,232 755 -5,004 -9,467 -6,999 -4,363 -2,454 -
Tax -905 -450 348 1,270 -509 -825 -440 61.66%
NP 3,327 305 -4,656 -8,197 -7,508 -5,188 -2,894 -
-
NP to SH 3,329 308 -4,653 -8,193 -7,388 -5,068 -2,774 -
-
Tax Rate 21.38% 59.60% - - - - - -
Total Cost 52,986 59,487 54,326 44,389 43,377 34,666 36,942 27.15%
-
Net Worth 59,219 59,219 56,699 55,439 56,830 59,308 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 56,830 59,308 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 5.91% 0.51% -9.37% -22.65% -20.93% -17.60% -8.50% -
ROE 5.62% 0.52% -8.21% -14.78% -13.00% -8.55% -4.49% -
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 44.69 47.45 39.42 28.72 28.40 23.36 27.02 39.81%
EPS 2.64 0.24 -3.69 -6.50 -5.85 -4.02 -2.20 -
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 19.83 21.05 17.49 12.74 12.63 10.38 11.99 39.80%
EPS 1.17 0.11 -1.64 -2.88 -2.60 -1.78 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2085 0.2085 0.1996 0.1952 0.2001 0.2088 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 0.46 0.41 0.43 0.73 0.77 1.11 0.70 -24.39%
P/EPS 7.76 79.77 -4.60 -3.23 -3.76 -6.47 -8.63 -
EY 12.89 1.25 -21.72 -30.96 -26.59 -15.45 -11.59 -
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 0.62 0.42 0.46 0.61 0.74 1.07 0.93 -23.66%
P/EPS 10.41 81.82 -4.87 -2.69 -3.59 -6.22 -11.36 -
EY 9.61 1.22 -20.52 -37.16 -27.86 -16.06 -8.81 -
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