[GOCEAN] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
17-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 81.92%
YoY- 72.4%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 36,278 47,556 68,600 100,536 222,844 199,774 212,290 -69.23%
PBT -12,473 -5,022 -2,684 -1,960 -10,835 -10,338 -8,873 25.51%
Tax -9 0 0 0 -4 -4 -2 172.81%
NP -12,482 -5,022 -2,684 -1,960 -10,839 -10,342 -8,876 25.54%
-
NP to SH -12,482 -5,022 -2,684 -1,960 -10,839 -10,342 -8,876 25.54%
-
Tax Rate - - - - - - - -
Total Cost 48,760 52,578 71,284 102,496 233,683 210,116 221,166 -63.53%
-
Net Worth 98,224 110,048 20,768 16,106 11,153 11,646 15,325 245.43%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 98,224 110,048 20,768 16,106 11,153 11,646 15,325 245.43%
NOSH 1,759,660 1,502,860 1,242,860 318,681 289,710 289,710 289,710 233.26%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -34.41% -10.56% -3.91% -1.95% -4.86% -5.18% -4.18% -
ROE -12.71% -4.56% -12.92% -12.17% -97.18% -88.80% -57.92% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 2.74 3.64 22.13 33.40 76.92 68.96 73.28 -88.84%
EPS -1.37 -0.76 -0.86 -0.64 -3.74 -3.57 -3.07 -41.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0742 0.0842 0.067 0.0535 0.0385 0.0402 0.0529 25.32%
Adjusted Per Share Value based on latest NOSH - 318,681
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 17.18 22.52 32.49 47.61 105.53 94.61 100.54 -69.23%
EPS -5.91 -2.38 -1.27 -0.93 -5.13 -4.90 -4.20 25.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4652 0.5212 0.0984 0.0763 0.0528 0.0552 0.0726 245.37%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.035 0.055 0.09 0.18 0.12 0.09 0.115 -
P/RPS 1.28 1.51 0.41 0.54 0.16 0.13 0.16 300.50%
P/EPS -3.71 -14.31 -10.39 -27.65 -3.21 -2.52 -3.75 -0.71%
EY -26.94 -6.99 -9.62 -3.62 -31.18 -39.66 -26.64 0.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.65 1.34 3.36 3.12 2.24 2.17 -63.96%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/09/21 31/05/21 30/03/21 17/11/20 28/08/20 26/06/20 28/02/20 -
Price 0.04 0.04 0.055 0.20 0.345 0.11 0.105 -
P/RPS 1.46 1.10 0.25 0.60 0.45 0.16 0.14 378.01%
P/EPS -4.24 -10.41 -6.35 -30.72 -9.22 -3.08 -3.43 15.19%
EY -23.57 -9.61 -15.74 -3.26 -10.84 -32.45 -29.18 -13.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.82 3.74 8.96 2.74 1.98 -57.97%

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