[GOCEAN] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 1.27%
YoY- 60.14%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 61,300 56,762 49,829 26,380 32,560 15,188 13,312 177.56%
PBT 1,772 -706 -1,405 -2,334 -2,364 -5,523 -5,432 -
Tax 0 0 0 0 0 0 0 -
NP 1,772 -706 -1,405 -2,334 -2,364 -5,523 -5,432 -
-
NP to SH 1,772 -706 -1,405 -2,334 -2,364 -5,523 -5,432 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 59,528 57,468 51,234 28,714 34,924 20,711 18,744 116.51%
-
Net Worth 20,516 18,774 18,005 17,048 14,265 14,222 9,911 62.64%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 20,516 18,774 18,005 17,048 14,265 14,222 9,911 62.64%
NOSH 263,373 263,373 263,373 263,373 203,793 202,307 202,686 19.13%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.89% -1.24% -2.82% -8.85% -7.26% -36.36% -40.81% -
ROE 8.64% -3.76% -7.81% -13.69% -16.57% -38.83% -54.81% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.27 23.07 20.73 11.53 15.98 7.51 6.57 132.89%
EPS 0.68 -0.29 -0.59 -1.02 -1.16 -2.73 -2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0779 0.0763 0.0749 0.0745 0.07 0.0703 0.0489 36.51%
Adjusted Per Share Value based on latest NOSH - 263,373
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 29.03 26.88 23.60 12.49 15.42 7.19 6.30 177.68%
EPS 0.84 -0.33 -0.67 -1.11 -1.12 -2.62 -2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0972 0.0889 0.0853 0.0807 0.0676 0.0674 0.0469 62.77%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.115 0.14 0.14 0.18 0.145 0.125 0.165 -
P/RPS 0.49 0.61 0.68 1.56 0.91 1.67 2.51 -66.44%
P/EPS 17.09 -48.79 -23.95 -17.65 -12.50 -4.58 -6.16 -
EY 5.85 -2.05 -4.18 -5.67 -8.00 -21.84 -16.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.83 1.87 2.42 2.07 1.78 3.37 -42.31%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.095 0.13 0.15 0.14 0.145 0.11 0.14 -
P/RPS 0.41 0.56 0.72 1.21 0.91 1.47 2.13 -66.76%
P/EPS 14.12 -45.31 -25.66 -13.73 -12.50 -4.03 -5.22 -
EY 7.08 -2.21 -3.90 -7.29 -8.00 -24.82 -19.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.70 2.00 1.88 2.07 1.56 2.86 -43.42%

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