[GOCEAN] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 86.82%
YoY- 63.85%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 143,501 124,001 92,459 48,034 152,647 96,209 51,157 98.77%
PBT -2,618 -3,432 -647 -376 -2,853 -1,135 -1,056 83.07%
Tax 0 0 0 0 0 0 -17 -
NP -2,618 -3,432 -647 -376 -2,853 -1,135 -1,073 81.13%
-
NP to SH -2,618 -3,432 -647 -376 -2,853 -1,135 -1,073 81.13%
-
Tax Rate - - - - - - - -
Total Cost 146,119 127,433 93,106 48,410 155,500 97,344 52,230 98.42%
-
Net Worth 10,721 9,893 11,118 11,433 11,702 13,433 13,557 -14.47%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 10,721 9,893 11,118 11,433 11,702 13,433 13,557 -14.47%
NOSH 178,095 175,102 170,263 170,909 169,363 169,402 170,317 3.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -1.82% -2.77% -0.70% -0.78% -1.87% -1.18% -2.10% -
ROE -24.42% -34.69% -5.82% -3.29% -24.38% -8.45% -7.91% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 80.58 70.82 54.30 28.11 90.13 56.79 30.04 92.94%
EPS -1.47 -1.96 -0.38 -0.22 -1.68 -0.67 -0.63 75.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0602 0.0565 0.0653 0.0669 0.0691 0.0793 0.0796 -16.97%
Adjusted Per Share Value based on latest NOSH - 170,909
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 67.96 58.72 43.79 22.75 72.29 45.56 24.23 98.75%
EPS -1.24 -1.63 -0.31 -0.18 -1.35 -0.54 -0.51 80.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0469 0.0527 0.0541 0.0554 0.0636 0.0642 -14.43%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.22 0.07 0.065 0.07 0.08 0.10 0.10 -
P/RPS 0.27 0.10 0.12 0.25 0.09 0.18 0.33 -12.51%
P/EPS -14.97 -3.57 -17.11 -31.82 -4.75 -14.93 -15.87 -3.81%
EY -6.68 -28.00 -5.85 -3.14 -21.06 -6.70 -6.30 3.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 1.24 1.00 1.05 1.16 1.26 1.26 103.08%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 27/02/12 23/11/11 23/08/11 31/05/11 22/02/11 23/11/10 -
Price 0.19 0.28 0.07 0.06 0.08 0.08 0.06 -
P/RPS 0.24 0.40 0.13 0.21 0.09 0.14 0.20 12.91%
P/EPS -12.93 -14.29 -18.42 -27.27 -4.75 -11.94 -9.52 22.61%
EY -7.74 -7.00 -5.43 -3.67 -21.06 -8.38 -10.50 -18.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 4.96 1.07 0.90 1.16 1.01 0.75 160.63%

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