[GETS] YoY Quarter Result on 31-Dec-2014 [#4]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 66.23%
YoY- 88.0%
Quarter Report
View:
Show?
Quarter Result
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 13,243 8,356 6,416 7,894 7,030 8,599 8,276 6.46%
PBT -3,247 -1,400 -7,961 -900 -3,091 -2,053 415 -
Tax -710 61 177 644 956 1,128 -651 1.16%
NP -3,957 -1,339 -7,784 -256 -2,135 -925 -236 45.62%
-
NP to SH -3,904 -650 -7,782 -256 -2,133 -924 -119 59.25%
-
Tax Rate - - - - - - 156.87% -
Total Cost 17,200 9,695 14,200 8,150 9,165 9,524 8,512 9.83%
-
Net Worth 37,800 47,879 45,360 56,699 57,960 55,439 63,333 -6.64%
Dividend
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 37,800 47,879 45,360 56,699 57,960 55,439 63,333 -6.64%
NOSH 126,000 126,000 126,000 126,000 126,000 126,000 126,666 -0.07%
Ratio Analysis
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -29.88% -16.02% -121.32% -3.24% -30.37% -10.76% -2.85% -
ROE -10.33% -1.36% -17.16% -0.45% -3.68% -1.67% -0.19% -
Per Share
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.51 6.63 5.09 6.27 5.58 6.82 6.53 6.55%
EPS -3.10 -0.52 -6.18 -0.20 -1.69 -0.73 -0.09 60.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.38 0.36 0.45 0.46 0.44 0.50 -6.58%
Adjusted Per Share Value based on latest NOSH - 126,000
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.66 2.94 2.26 2.78 2.48 3.03 2.91 6.47%
EPS -1.37 -0.23 -2.74 -0.09 -0.75 -0.33 -0.04 60.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1331 0.1686 0.1597 0.1996 0.2041 0.1952 0.223 -6.64%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/06/19 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.19 0.16 0.355 0.26 0.275 0.21 0.23 -
P/RPS 1.81 2.41 6.97 4.15 4.93 3.08 3.52 -8.48%
P/EPS -6.13 -31.02 -5.75 -127.97 -16.24 -28.64 -244.82 -38.83%
EY -16.31 -3.22 -17.40 -0.78 -6.16 -3.49 -0.41 63.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.42 0.99 0.58 0.60 0.48 0.46 4.28%
Price Multiplier on Announcement Date
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/08/19 29/08/18 26/02/16 27/02/15 28/02/14 27/02/13 28/02/12 -
Price 0.175 0.17 0.365 0.385 0.27 0.175 0.19 -
P/RPS 1.67 2.56 7.17 6.15 4.84 2.56 2.91 -7.13%
P/EPS -5.65 -32.95 -5.91 -189.49 -15.95 -23.86 -202.24 -37.93%
EY -17.71 -3.03 -16.92 -0.53 -6.27 -4.19 -0.49 61.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 1.01 0.86 0.59 0.40 0.38 5.79%

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