[GOCEAN] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -27.15%
YoY- -32.09%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 87,962 91,018 84,112 86,308 72,423 79,504 81,698 5.05%
PBT -8,001 -3,705 -5,590 -6,332 -4,667 -2,193 -4,928 38.17%
Tax 796 -28 -28 -24 -332 -41 -42 -
NP -7,205 -3,733 -5,618 -6,356 -4,999 -2,234 -4,970 28.11%
-
NP to SH -7,205 -3,733 -5,618 -6,356 -4,999 -2,234 -4,970 28.11%
-
Tax Rate - - - - - - - -
Total Cost 95,167 94,751 89,730 92,664 77,422 81,738 86,668 6.44%
-
Net Worth 14,567 18,989 20,119 20,132 21,789 25,328 24,224 -28.77%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 14,567 18,989 20,119 20,132 21,789 25,328 24,224 -28.77%
NOSH 169,386 169,696 169,216 169,042 169,701 171,020 169,047 0.13%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -8.19% -4.10% -6.68% -7.36% -6.90% -2.81% -6.08% -
ROE -49.46% -19.66% -27.92% -31.57% -22.94% -8.82% -20.52% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 51.93 53.64 49.71 51.06 42.68 46.49 48.33 4.91%
EPS -4.25 -2.20 -3.32 -3.76 -2.95 -1.31 -2.94 27.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.086 0.1119 0.1189 0.1191 0.1284 0.1481 0.1433 -28.87%
Adjusted Per Share Value based on latest NOSH - 169,042
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 41.66 43.10 39.83 40.87 34.30 37.65 38.69 5.05%
EPS -3.41 -1.77 -2.66 -3.01 -2.37 -1.06 -2.35 28.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 0.0899 0.0953 0.0953 0.1032 0.1199 0.1147 -28.76%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.07 0.09 0.12 0.13 0.14 0.14 0.14 -
P/RPS 0.13 0.17 0.24 0.25 0.33 0.30 0.29 -41.45%
P/EPS -1.65 -4.09 -3.61 -3.46 -4.75 -10.71 -4.76 -50.68%
EY -60.77 -24.44 -27.67 -28.92 -21.04 -9.33 -21.00 103.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 1.01 1.09 1.09 0.95 0.98 -11.93%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 17/11/09 21/08/09 29/05/09 27/02/09 27/11/08 -
Price 0.05 0.08 0.09 0.13 0.10 0.14 0.15 -
P/RPS 0.10 0.15 0.18 0.25 0.23 0.30 0.31 -52.99%
P/EPS -1.18 -3.64 -2.71 -3.46 -3.39 -10.71 -5.10 -62.34%
EY -85.07 -27.50 -36.89 -28.92 -29.46 -9.33 -19.60 166.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.71 0.76 1.09 0.78 0.95 1.05 -32.70%

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