[GOCEAN] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 9.39%
YoY- 46.9%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 40,245 35,152 34,632 40,184 43,125 41,344 47,082 -9.92%
PBT 654 1,461 1,894 2,092 1,878 2,192 1,974 -52.08%
Tax -69 -100 -56 -100 -57 -121 -102 -22.92%
NP 585 1,361 1,838 1,992 1,821 2,070 1,872 -53.91%
-
NP to SH 585 1,361 1,838 1,992 1,821 2,070 1,872 -53.91%
-
Tax Rate 10.55% 6.84% 2.96% 4.78% 3.04% 5.52% 5.17% -
Total Cost 39,660 33,790 32,794 38,192 41,304 39,273 45,210 -8.35%
-
Net Worth 26,391 27,294 27,195 27,012 26,089 25,793 25,391 2.60%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 26,391 27,294 27,195 27,012 26,089 25,793 25,391 2.60%
NOSH 167,142 170,166 170,185 171,724 168,974 168,804 170,181 -1.19%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.45% 3.87% 5.31% 4.96% 4.22% 5.01% 3.98% -
ROE 2.22% 4.99% 6.76% 7.37% 6.98% 8.03% 7.37% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 24.08 20.66 20.35 23.40 25.52 24.49 27.67 -8.84%
EPS 0.35 0.80 1.08 1.16 1.07 1.23 1.10 -53.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1579 0.1604 0.1598 0.1573 0.1544 0.1528 0.1492 3.84%
Adjusted Per Share Value based on latest NOSH - 171,724
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 19.06 16.65 16.40 19.03 20.42 19.58 22.30 -9.92%
EPS 0.28 0.64 0.87 0.94 0.86 0.98 0.89 -53.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.125 0.1293 0.1288 0.1279 0.1236 0.1222 0.1202 2.64%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.30 0.31 0.28 0.28 0.29 0.25 0.23 -
P/RPS 1.25 1.50 1.38 1.20 1.14 1.02 0.83 31.35%
P/EPS 85.71 38.75 25.93 24.14 26.91 20.38 20.91 155.90%
EY 1.17 2.58 3.86 4.14 3.72 4.91 4.78 -60.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.93 1.75 1.78 1.88 1.64 1.54 15.01%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 26/02/08 27/11/07 29/08/07 30/05/07 26/02/07 24/11/06 -
Price 0.25 0.25 0.31 0.24 0.27 0.31 0.28 -
P/RPS 1.04 1.21 1.52 1.03 1.06 1.27 1.01 1.96%
P/EPS 71.43 31.25 28.70 20.69 25.05 25.27 25.45 98.84%
EY 1.40 3.20 3.48 4.83 3.99 3.96 3.93 -49.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.56 1.94 1.53 1.75 2.03 1.88 -10.93%

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