[GOCEAN] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 33.55%
YoY- -67.06%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 102,314 101,776 87,962 91,018 84,112 86,308 72,423 25.87%
PBT -2,112 -4,160 -8,001 -3,705 -5,590 -6,332 -4,667 -41.02%
Tax -34 0 796 -28 -28 -24 -332 -78.08%
NP -2,146 -4,160 -7,205 -3,733 -5,618 -6,356 -4,999 -43.06%
-
NP to SH -2,146 -4,160 -7,205 -3,733 -5,618 -6,356 -4,999 -43.06%
-
Tax Rate - - - - - - - -
Total Cost 104,460 105,936 95,167 94,751 89,730 92,664 77,422 22.08%
-
Net Worth 13,557 13,605 14,567 18,989 20,119 20,132 21,789 -27.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 13,557 13,605 14,567 18,989 20,119 20,132 21,789 -27.09%
NOSH 170,317 170,491 169,386 169,696 169,216 169,042 169,701 0.24%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -2.10% -4.09% -8.19% -4.10% -6.68% -7.36% -6.90% -
ROE -15.83% -30.58% -49.46% -19.66% -27.92% -31.57% -22.94% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 60.07 59.70 51.93 53.64 49.71 51.06 42.68 25.56%
EPS -1.26 -2.44 -4.25 -2.20 -3.32 -3.76 -2.95 -43.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0796 0.0798 0.086 0.1119 0.1189 0.1191 0.1284 -27.27%
Adjusted Per Share Value based on latest NOSH - 169,305
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.45 48.20 41.66 43.10 39.83 40.87 34.30 25.86%
EPS -1.02 -1.97 -3.41 -1.77 -2.66 -3.01 -2.37 -42.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0642 0.0644 0.069 0.0899 0.0953 0.0953 0.1032 -27.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.10 0.05 0.07 0.09 0.12 0.13 0.14 -
P/RPS 0.17 0.08 0.13 0.17 0.24 0.25 0.33 -35.71%
P/EPS -7.94 -2.05 -1.65 -4.09 -3.61 -3.46 -4.75 40.80%
EY -12.60 -48.80 -60.77 -24.44 -27.67 -28.92 -21.04 -28.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.63 0.81 0.80 1.01 1.09 1.09 10.13%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 20/08/10 26/05/10 24/02/10 17/11/09 21/08/09 29/05/09 -
Price 0.06 0.04 0.05 0.08 0.09 0.13 0.10 -
P/RPS 0.10 0.07 0.10 0.15 0.18 0.25 0.23 -42.57%
P/EPS -4.76 -1.64 -1.18 -3.64 -2.71 -3.46 -3.39 25.36%
EY -21.00 -61.00 -85.07 -27.50 -36.89 -28.92 -29.46 -20.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.50 0.58 0.71 0.76 1.09 0.78 -2.57%

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