[GOCEAN] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -88.52%
YoY- 60.4%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 165,334 184,918 192,136 152,647 128,278 102,314 101,776 38.06%
PBT -4,576 -1,294 -1,504 -2,853 -1,513 -2,112 -4,160 6.54%
Tax 0 0 0 0 0 -34 0 -
NP -4,576 -1,294 -1,504 -2,853 -1,513 -2,146 -4,160 6.54%
-
NP to SH -4,576 -1,294 -1,504 -2,853 -1,513 -2,146 -4,160 6.54%
-
Tax Rate - - - - - - - -
Total Cost 169,910 186,212 193,640 155,500 129,791 104,460 105,936 36.90%
-
Net Worth 9,893 11,118 11,433 11,702 13,433 13,557 13,605 -19.08%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 9,893 11,118 11,433 11,702 13,433 13,557 13,605 -19.08%
NOSH 175,102 170,263 170,909 169,363 169,402 170,317 170,491 1.79%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -2.77% -0.70% -0.78% -1.87% -1.18% -2.10% -4.09% -
ROE -46.25% -11.64% -13.15% -24.38% -11.27% -15.83% -30.58% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 94.42 108.61 112.42 90.13 75.72 60.07 59.70 35.63%
EPS -2.61 -0.76 -0.88 -1.68 -0.89 -1.26 -2.44 4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0565 0.0653 0.0669 0.0691 0.0793 0.0796 0.0798 -20.51%
Adjusted Per Share Value based on latest NOSH - 169,333
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 78.30 87.57 90.99 72.29 60.75 48.45 48.20 38.06%
EPS -2.17 -0.61 -0.71 -1.35 -0.72 -1.02 -1.97 6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0469 0.0527 0.0541 0.0554 0.0636 0.0642 0.0644 -19.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.07 0.065 0.07 0.08 0.10 0.10 0.05 -
P/RPS 0.07 0.06 0.06 0.09 0.13 0.17 0.08 -8.49%
P/EPS -2.68 -8.55 -7.95 -4.75 -11.19 -7.94 -2.05 19.50%
EY -37.33 -11.69 -12.57 -21.06 -8.93 -12.60 -48.80 -16.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.00 1.05 1.16 1.26 1.26 0.63 56.86%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 23/08/11 31/05/11 22/02/11 23/11/10 20/08/10 -
Price 0.28 0.07 0.06 0.08 0.08 0.06 0.04 -
P/RPS 0.30 0.06 0.05 0.09 0.11 0.10 0.07 163.14%
P/EPS -10.71 -9.21 -6.82 -4.75 -8.96 -4.76 -1.64 248.18%
EY -9.33 -10.86 -14.67 -21.06 -11.17 -21.00 -61.00 -71.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.96 1.07 0.90 1.16 1.01 0.75 0.50 359.75%

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