[GOCEAN] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 42.79%
YoY- 8.24%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 102,852 98,312 110,232 143,501 165,334 184,918 192,136 -33.94%
PBT -664 1,492 224 -2,618 -4,576 -1,294 -1,504 -41.87%
Tax 0 0 0 0 0 0 0 -
NP -664 1,492 224 -2,618 -4,576 -1,294 -1,504 -41.87%
-
NP to SH -664 1,492 224 -2,618 -4,576 -1,294 -1,504 -41.87%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 103,516 96,820 110,008 146,119 169,910 186,212 193,640 -34.00%
-
Net Worth 10,089 11,451 10,770 10,721 9,893 11,118 11,433 -7.96%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 10,089 11,451 10,770 10,721 9,893 11,118 11,433 -7.96%
NOSH 184,444 186,499 186,666 178,095 175,102 170,263 170,909 5.18%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.65% 1.52% 0.20% -1.82% -2.77% -0.70% -0.78% -
ROE -6.58% 13.03% 2.08% -24.42% -46.25% -11.64% -13.15% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 55.76 52.71 59.05 80.58 94.42 108.61 112.42 -37.20%
EPS -0.36 0.80 0.12 -1.47 -2.61 -0.76 -0.88 -44.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0614 0.0577 0.0602 0.0565 0.0653 0.0669 -12.50%
Adjusted Per Share Value based on latest NOSH - 176,956
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 48.71 46.56 52.20 67.96 78.30 87.57 90.99 -33.94%
EPS -0.31 0.71 0.11 -1.24 -2.17 -0.61 -0.71 -42.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0478 0.0542 0.051 0.0508 0.0469 0.0527 0.0541 -7.88%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.34 0.26 0.20 0.22 0.07 0.065 0.07 -
P/RPS 0.61 0.49 0.34 0.27 0.07 0.06 0.06 366.01%
P/EPS -94.44 32.50 166.67 -14.97 -2.68 -8.55 -7.95 416.73%
EY -1.06 3.08 0.60 -6.68 -37.33 -11.69 -12.57 -80.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.22 4.23 3.47 3.65 1.24 1.00 1.05 225.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 17/08/12 22/05/12 27/02/12 23/11/11 23/08/11 -
Price 0.265 0.34 0.22 0.19 0.28 0.07 0.06 -
P/RPS 0.48 0.64 0.37 0.24 0.30 0.06 0.05 348.61%
P/EPS -73.61 42.50 183.33 -12.93 -10.71 -9.21 -6.82 384.88%
EY -1.36 2.35 0.55 -7.74 -9.33 -10.86 -14.67 -79.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.84 5.54 3.81 3.16 4.96 1.07 0.90 205.38%

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