[GOCEAN] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 1.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 46,516 45,520 42,130 36,694 29,072 6,159 0 -
PBT 1,380 3,263 3,349 3,528 3,592 716 0 -
Tax -24 -77 -237 -292 -388 -104 0 -
NP 1,356 3,186 3,112 3,236 3,204 612 0 -
-
NP to SH 1,356 3,186 3,112 3,236 3,204 612 0 -
-
Tax Rate 1.74% 2.36% 7.08% 8.28% 10.80% 14.53% - -
Total Cost 45,160 42,334 39,018 33,458 25,868 5,547 0 -
-
Net Worth 24,696 24,640 23,729 20,642 21,265 2,234 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 24,696 24,640 23,729 20,642 21,265 2,234 0 -
NOSH 169,499 169,468 169,130 170,315 112,816 12,071 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.92% 7.00% 7.39% 8.82% 11.02% 9.94% 0.00% -
ROE 5.49% 12.93% 13.11% 15.68% 15.07% 27.39% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 27.44 26.86 24.91 21.54 25.77 51.02 0.00 -
EPS 0.80 1.88 1.84 1.90 2.84 5.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1457 0.1454 0.1403 0.1212 0.1885 0.1851 0.00 -
Adjusted Per Share Value based on latest NOSH - 170,208
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.03 21.56 19.95 17.38 13.77 2.92 0.00 -
EPS 0.64 1.51 1.47 1.53 1.52 0.29 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.1167 0.1124 0.0978 0.1007 0.0106 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.41 0.54 1.03 1.26 1.09 1.15 0.00 -
P/RPS 1.49 2.01 4.13 5.85 4.23 2.25 0.00 -
P/EPS 51.25 28.72 55.98 66.32 38.38 22.68 0.00 -
EY 1.95 3.48 1.79 1.51 2.61 4.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 3.71 7.34 10.40 5.78 6.21 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 22/05/06 28/02/06 24/11/05 26/08/05 27/05/05 - -
Price 0.29 0.30 0.81 1.05 0.81 1.02 0.00 -
P/RPS 1.06 1.12 3.25 4.87 3.14 2.00 0.00 -
P/EPS 36.25 15.96 44.02 55.26 28.52 20.12 0.00 -
EY 2.76 6.27 2.27 1.81 3.51 4.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.06 5.77 8.66 4.30 5.51 0.00 -

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