[GOCEAN] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 13.96%
YoY- 39.7%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 110,232 143,501 165,334 184,918 192,136 152,647 128,278 -9.62%
PBT 224 -2,618 -4,576 -1,294 -1,504 -2,853 -1,513 -
Tax 0 0 0 0 0 0 0 -
NP 224 -2,618 -4,576 -1,294 -1,504 -2,853 -1,513 -
-
NP to SH 224 -2,618 -4,576 -1,294 -1,504 -2,853 -1,513 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 110,008 146,119 169,910 186,212 193,640 155,500 129,791 -10.44%
-
Net Worth 10,770 10,721 9,893 11,118 11,433 11,702 13,433 -13.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 10,770 10,721 9,893 11,118 11,433 11,702 13,433 -13.70%
NOSH 186,666 178,095 175,102 170,263 170,909 169,363 169,402 6.68%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.20% -1.82% -2.77% -0.70% -0.78% -1.87% -1.18% -
ROE 2.08% -24.42% -46.25% -11.64% -13.15% -24.38% -11.27% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 59.05 80.58 94.42 108.61 112.42 90.13 75.72 -15.28%
EPS 0.12 -1.47 -2.61 -0.76 -0.88 -1.68 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0577 0.0602 0.0565 0.0653 0.0669 0.0691 0.0793 -19.11%
Adjusted Per Share Value based on latest NOSH - 169,375
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 52.20 67.96 78.30 87.57 90.99 72.29 60.75 -9.62%
EPS 0.11 -1.24 -2.17 -0.61 -0.71 -1.35 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.051 0.0508 0.0469 0.0527 0.0541 0.0554 0.0636 -13.69%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.20 0.22 0.07 0.065 0.07 0.08 0.10 -
P/RPS 0.34 0.27 0.07 0.06 0.06 0.09 0.13 89.93%
P/EPS 166.67 -14.97 -2.68 -8.55 -7.95 -4.75 -11.19 -
EY 0.60 -6.68 -37.33 -11.69 -12.57 -21.06 -8.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 3.65 1.24 1.00 1.05 1.16 1.26 96.59%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 22/05/12 27/02/12 23/11/11 23/08/11 31/05/11 22/02/11 -
Price 0.22 0.19 0.28 0.07 0.06 0.08 0.08 -
P/RPS 0.37 0.24 0.30 0.06 0.05 0.09 0.11 124.66%
P/EPS 183.33 -12.93 -10.71 -9.21 -6.82 -4.75 -8.96 -
EY 0.55 -7.74 -9.33 -10.86 -14.67 -21.06 -11.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 3.16 4.96 1.07 0.90 1.16 1.01 142.52%

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