[GOCEAN] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 84.54%
YoY- -1.82%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 22,512 40,245 26,364 17,316 10,046 43,125 31,008 -19.23%
PBT -1,192 654 1,096 947 523 1,878 1,644 -
Tax -11 -69 -75 -28 -25 -57 -91 -75.58%
NP -1,203 585 1,021 919 498 1,821 1,553 -
-
NP to SH -1,203 585 1,021 919 498 1,821 1,553 -
-
Tax Rate - 10.55% 6.84% 2.96% 4.78% 3.04% 5.54% -
Total Cost 23,715 39,660 25,343 16,397 9,548 41,304 29,455 -13.46%
-
Net Worth 31,955 26,391 27,294 27,195 27,012 26,089 25,793 15.36%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 31,955 26,391 27,294 27,195 27,012 26,089 25,793 15.36%
NOSH 169,436 167,142 170,166 170,185 171,724 168,974 168,804 0.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -5.34% 1.45% 3.87% 5.31% 4.96% 4.22% 5.01% -
ROE -3.76% 2.22% 3.74% 3.38% 1.84% 6.98% 6.02% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.29 24.08 15.49 10.17 5.85 25.52 18.37 -19.42%
EPS -0.71 0.35 0.60 0.54 0.29 1.07 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1886 0.1579 0.1604 0.1598 0.1573 0.1544 0.1528 15.08%
Adjusted Per Share Value based on latest NOSH - 168,400
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.66 19.06 12.49 8.20 4.76 20.42 14.68 -19.22%
EPS -0.57 0.28 0.48 0.44 0.24 0.86 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1513 0.125 0.1293 0.1288 0.1279 0.1236 0.1222 15.31%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.23 0.30 0.31 0.28 0.28 0.29 0.25 -
P/RPS 1.73 1.25 2.00 2.75 4.79 1.14 1.36 17.41%
P/EPS -32.39 85.71 51.67 51.85 96.55 26.91 27.17 -
EY -3.09 1.17 1.94 1.93 1.04 3.72 3.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.90 1.93 1.75 1.78 1.88 1.64 -17.91%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 26/02/08 27/11/07 29/08/07 30/05/07 26/02/07 -
Price 0.18 0.25 0.25 0.31 0.24 0.27 0.31 -
P/RPS 1.35 1.04 1.61 3.05 4.10 1.06 1.69 -13.91%
P/EPS -25.35 71.43 41.67 57.41 82.76 25.05 33.70 -
EY -3.94 1.40 2.40 1.74 1.21 3.99 2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.58 1.56 1.94 1.53 1.75 2.03 -39.75%

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