[GOCEAN] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -57.44%
YoY- -57.68%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 43,125 41,344 47,082 46,516 45,520 42,130 36,694 11.37%
PBT 1,878 2,192 1,974 1,380 3,263 3,349 3,528 -34.34%
Tax -57 -121 -102 -24 -77 -237 -292 -66.38%
NP 1,821 2,070 1,872 1,356 3,186 3,112 3,236 -31.86%
-
NP to SH 1,821 2,070 1,872 1,356 3,186 3,112 3,236 -31.86%
-
Tax Rate 3.04% 5.52% 5.17% 1.74% 2.36% 7.08% 8.28% -
Total Cost 41,304 39,273 45,210 45,160 42,334 39,018 33,458 15.09%
-
Net Worth 26,089 25,793 25,391 24,696 24,640 23,729 20,642 16.91%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 26,089 25,793 25,391 24,696 24,640 23,729 20,642 16.91%
NOSH 168,974 168,804 170,181 169,499 169,468 169,130 170,315 -0.52%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.22% 5.01% 3.98% 2.92% 7.00% 7.39% 8.82% -
ROE 6.98% 8.03% 7.37% 5.49% 12.93% 13.11% 15.68% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 25.52 24.49 27.67 27.44 26.86 24.91 21.54 11.97%
EPS 1.07 1.23 1.10 0.80 1.88 1.84 1.90 -31.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1544 0.1528 0.1492 0.1457 0.1454 0.1403 0.1212 17.53%
Adjusted Per Share Value based on latest NOSH - 169,499
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 20.42 19.58 22.30 22.03 21.56 19.95 17.38 11.35%
EPS 0.86 0.98 0.89 0.64 1.51 1.47 1.53 -31.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1236 0.1222 0.1202 0.117 0.1167 0.1124 0.0978 16.90%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.29 0.25 0.23 0.41 0.54 1.03 1.26 -
P/RPS 1.14 1.02 0.83 1.49 2.01 4.13 5.85 -66.42%
P/EPS 26.91 20.38 20.91 51.25 28.72 55.98 66.32 -45.22%
EY 3.72 4.91 4.78 1.95 3.48 1.79 1.51 82.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.64 1.54 2.81 3.71 7.34 10.40 -68.06%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 26/02/07 24/11/06 22/08/06 22/05/06 28/02/06 24/11/05 -
Price 0.27 0.31 0.28 0.29 0.30 0.81 1.05 -
P/RPS 1.06 1.27 1.01 1.06 1.12 3.25 4.87 -63.84%
P/EPS 25.05 25.27 25.45 36.25 15.96 44.02 55.26 -41.01%
EY 3.99 3.96 3.93 2.76 6.27 2.27 1.81 69.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.03 1.88 1.99 2.06 5.77 8.66 -65.59%

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