[GETS] YoY 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 32,270 50,177 54,744 36,192 44,206 50,031 56,192 -8.82%
PBT -12,391 -1,255 3,194 -9,467 -175 -9,805 5,912 -
Tax 821 442 -1,077 1,270 -461 -161 -1,356 -
NP -11,570 -813 2,117 -8,197 -636 -9,966 4,556 -
-
NP to SH -11,565 -811 2,120 -8,193 -516 -9,961 4,603 -
-
Tax Rate - - 33.72% - - - 22.94% -
Total Cost 43,840 50,990 52,627 44,389 44,842 59,997 51,636 -2.68%
-
Net Worth 45,360 56,699 57,960 55,439 63,333 64,275 74,508 -7.93%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 45,360 56,699 57,960 55,439 63,333 64,275 74,508 -7.93%
NOSH 126,000 126,000 126,000 126,000 126,000 126,030 126,285 -0.03%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -35.85% -1.62% 3.87% -22.65% -1.44% -19.92% 8.11% -
ROE -25.50% -1.43% 3.66% -14.78% -0.81% -15.50% 6.18% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.61 39.82 43.45 28.72 34.90 39.70 44.50 -8.79%
EPS -9.18 -0.64 1.68 -6.50 -0.41 -7.90 3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.45 0.46 0.44 0.50 0.51 0.59 -7.90%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.36 17.67 19.28 12.74 15.57 17.62 19.79 -8.83%
EPS -4.07 -0.29 0.75 -2.88 -0.18 -3.51 1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1597 0.1996 0.2041 0.1952 0.223 0.2263 0.2624 -7.93%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.355 0.26 0.275 0.21 0.23 0.28 0.22 -
P/RPS 1.39 0.65 0.63 0.73 0.66 0.71 0.49 18.96%
P/EPS -3.87 -40.39 16.34 -3.23 -56.46 -3.54 6.04 -
EY -25.86 -2.48 6.12 -30.96 -1.77 -28.23 16.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.58 0.60 0.48 0.46 0.55 0.37 17.81%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 27/02/13 28/02/12 28/02/11 24/02/10 -
Price 0.365 0.385 0.27 0.175 0.19 0.28 0.41 -
P/RPS 1.43 0.97 0.62 0.61 0.54 0.71 0.92 7.62%
P/EPS -3.98 -59.82 16.05 -2.69 -46.64 -3.54 11.25 -
EY -25.15 -1.67 6.23 -37.16 -2.14 -28.23 8.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.86 0.59 0.40 0.38 0.55 0.69 6.55%

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