[GETS] YoY Quarter Result on 31-Dec-2013 [#4]

Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -744.41%
YoY- -130.84%
View:
Show?
Quarter Result
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 8,356 6,416 7,894 7,030 8,599 8,276 8,525 -0.26%
PBT -1,400 -7,961 -900 -3,091 -2,053 415 -9,986 -23.04%
Tax 61 177 644 956 1,128 -651 78 -3.22%
NP -1,339 -7,784 -256 -2,135 -925 -236 -9,908 -23.41%
-
NP to SH -650 -7,782 -256 -2,133 -924 -119 -9,906 -30.44%
-
Tax Rate - - - - - 156.87% - -
Total Cost 9,695 14,200 8,150 9,165 9,524 8,512 18,433 -8.20%
-
Net Worth 47,879 45,360 56,699 57,960 55,439 63,333 64,275 -3.84%
Dividend
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 47,879 45,360 56,699 57,960 55,439 63,333 64,275 -3.84%
NOSH 126,000 126,000 126,000 126,000 126,000 126,666 126,030 -0.00%
Ratio Analysis
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -16.02% -121.32% -3.24% -30.37% -10.76% -2.85% -116.22% -
ROE -1.36% -17.16% -0.45% -3.68% -1.67% -0.19% -15.41% -
Per Share
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.63 5.09 6.27 5.58 6.82 6.53 6.76 -0.25%
EPS -0.52 -6.18 -0.20 -1.69 -0.73 -0.09 -7.86 -30.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.36 0.45 0.46 0.44 0.50 0.51 -3.84%
Adjusted Per Share Value based on latest NOSH - 126,000
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.94 2.26 2.78 2.48 3.03 2.91 3.00 -0.26%
EPS -0.23 -2.74 -0.09 -0.75 -0.33 -0.04 -3.49 -30.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1686 0.1597 0.1996 0.2041 0.1952 0.223 0.2263 -3.84%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.16 0.355 0.26 0.275 0.21 0.23 0.28 -
P/RPS 2.41 6.97 4.15 4.93 3.08 3.52 4.14 -6.95%
P/EPS -31.02 -5.75 -127.97 -16.24 -28.64 -244.82 -3.56 33.45%
EY -3.22 -17.40 -0.78 -6.16 -3.49 -0.41 -28.07 -25.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.99 0.58 0.60 0.48 0.46 0.55 -3.53%
Price Multiplier on Announcement Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/08/18 26/02/16 27/02/15 28/02/14 27/02/13 28/02/12 28/02/11 -
Price 0.17 0.365 0.385 0.27 0.175 0.19 0.28 -
P/RPS 2.56 7.17 6.15 4.84 2.56 2.91 4.14 -6.20%
P/EPS -32.95 -5.91 -189.49 -15.95 -23.86 -202.24 -3.56 34.53%
EY -3.03 -16.92 -0.53 -6.27 -4.19 -0.49 -28.07 -25.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 1.01 0.86 0.59 0.40 0.38 0.55 -2.63%

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