[GOCEAN] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 44.25%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 23,541 11,629 45,520 31,598 18,347 7,268 6,159 144.26%
PBT 987 345 3,263 2,512 1,764 898 716 23.83%
Tax -51 -6 -77 -178 -146 -97 -104 -37.78%
NP 936 339 3,186 2,334 1,618 801 612 32.71%
-
NP to SH 936 339 3,186 2,334 1,618 801 612 32.71%
-
Tax Rate 5.17% 1.74% 2.36% 7.09% 8.28% 10.80% 14.53% -
Total Cost 22,605 11,290 42,334 29,264 16,729 6,467 5,547 154.91%
-
Net Worth 25,391 24,696 24,640 23,729 20,642 21,265 2,234 404.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 25,391 24,696 24,640 23,729 20,642 21,265 2,234 404.76%
NOSH 170,181 169,499 169,468 169,130 170,315 112,816 12,071 482.65%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.98% 2.92% 7.00% 7.39% 8.82% 11.02% 9.94% -
ROE 3.69% 1.37% 12.93% 9.84% 7.84% 3.77% 27.39% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.83 6.86 26.86 18.68 10.77 6.44 51.02 -58.08%
EPS 0.55 0.20 1.88 1.38 0.95 0.71 5.07 -77.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1492 0.1457 0.1454 0.1403 0.1212 0.1885 0.1851 -13.37%
Adjusted Per Share Value based on latest NOSH - 170,476
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.15 5.51 21.56 14.96 8.69 3.44 2.92 144.10%
EPS 0.44 0.16 1.51 1.11 0.77 0.38 0.29 32.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1202 0.117 0.1167 0.1124 0.0978 0.1007 0.0106 403.99%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.23 0.41 0.54 1.03 1.26 1.09 1.15 -
P/RPS 1.66 5.98 2.01 5.51 11.70 16.92 2.25 -18.33%
P/EPS 41.82 205.00 28.72 74.64 132.63 153.52 22.68 50.31%
EY 2.39 0.49 3.48 1.34 0.75 0.65 4.41 -33.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.81 3.71 7.34 10.40 5.78 6.21 -60.49%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 22/08/06 22/05/06 28/02/06 24/11/05 26/08/05 27/05/05 -
Price 0.28 0.29 0.30 0.81 1.05 0.81 1.02 -
P/RPS 2.02 4.23 1.12 4.34 9.75 12.57 2.00 0.66%
P/EPS 50.91 145.00 15.96 58.70 110.53 114.08 20.12 85.58%
EY 1.96 0.69 6.27 1.70 0.90 0.88 4.97 -46.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.99 2.06 5.77 8.66 4.30 5.51 -51.13%

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