[GOCEAN] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 2.38%
YoY- 420.59%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 41,344 47,082 46,516 45,520 42,130 36,694 29,072 26.38%
PBT 2,192 1,974 1,380 3,263 3,349 3,528 3,592 -27.98%
Tax -121 -102 -24 -77 -237 -292 -388 -53.91%
NP 2,070 1,872 1,356 3,186 3,112 3,236 3,204 -25.20%
-
NP to SH 2,070 1,872 1,356 3,186 3,112 3,236 3,204 -25.20%
-
Tax Rate 5.52% 5.17% 1.74% 2.36% 7.08% 8.28% 10.80% -
Total Cost 39,273 45,210 45,160 42,334 39,018 33,458 25,868 31.99%
-
Net Worth 25,793 25,391 24,696 24,640 23,729 20,642 21,265 13.69%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 25,793 25,391 24,696 24,640 23,729 20,642 21,265 13.69%
NOSH 168,804 170,181 169,499 169,468 169,130 170,315 112,816 30.72%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.01% 3.98% 2.92% 7.00% 7.39% 8.82% 11.02% -
ROE 8.03% 7.37% 5.49% 12.93% 13.11% 15.68% 15.07% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.49 27.67 27.44 26.86 24.91 21.54 25.77 -3.33%
EPS 1.23 1.10 0.80 1.88 1.84 1.90 2.84 -42.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1528 0.1492 0.1457 0.1454 0.1403 0.1212 0.1885 -13.02%
Adjusted Per Share Value based on latest NOSH - 170,400
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 19.58 22.30 22.03 21.56 19.95 17.38 13.77 26.36%
EPS 0.98 0.89 0.64 1.51 1.47 1.53 1.52 -25.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1222 0.1202 0.117 0.1167 0.1124 0.0978 0.1007 13.72%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.25 0.23 0.41 0.54 1.03 1.26 1.09 -
P/RPS 1.02 0.83 1.49 2.01 4.13 5.85 4.23 -61.15%
P/EPS 20.38 20.91 51.25 28.72 55.98 66.32 38.38 -34.35%
EY 4.91 4.78 1.95 3.48 1.79 1.51 2.61 52.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.54 2.81 3.71 7.34 10.40 5.78 -56.72%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 24/11/06 22/08/06 22/05/06 28/02/06 24/11/05 26/08/05 -
Price 0.31 0.28 0.29 0.30 0.81 1.05 0.81 -
P/RPS 1.27 1.01 1.06 1.12 3.25 4.87 3.14 -45.21%
P/EPS 25.27 25.45 36.25 15.96 44.02 55.26 28.52 -7.72%
EY 3.96 3.93 2.76 6.27 2.27 1.81 3.51 8.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.88 1.99 2.06 5.77 8.66 4.30 -39.28%

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