[GOCEAN] QoQ Quarter Result on 30-Sep-2009 [#2]

Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 23.29%
YoY- 4.91%
Quarter Report
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 25,444 19,698 26,208 20,480 21,577 12,795 18,779 22.51%
PBT -1,040 -5,222 15 -1,211 -1,583 -3,022 819 -
Tax 0 817 -7 -8 -6 -301 -10 -
NP -1,040 -4,405 8 -1,219 -1,589 -3,323 809 -
-
NP to SH -1,040 -4,405 8 -1,219 -1,589 -3,323 809 -
-
Tax Rate - - 46.67% - - - 1.22% -
Total Cost 26,484 24,103 26,200 21,699 23,166 16,118 17,970 29.59%
-
Net Worth 13,605 14,567 18,945 20,130 20,132 22,279 24,961 -33.34%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 13,605 14,567 18,945 20,130 20,132 22,279 24,961 -33.34%
NOSH 170,491 169,189 169,305 169,305 169,042 169,940 168,541 0.77%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -4.09% -22.36% 0.03% -5.95% -7.36% -25.97% 4.31% -
ROE -7.64% -30.24% 0.04% -6.06% -7.89% -14.92% 3.24% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.92 11.64 15.48 12.10 12.76 7.53 11.14 21.56%
EPS -0.61 -2.60 0.00 -0.72 -0.94 -1.96 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0798 0.0861 0.1119 0.1189 0.1191 0.1311 0.1481 -33.85%
Adjusted Per Share Value based on latest NOSH - 169,305
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.05 9.33 12.41 9.70 10.22 6.06 8.89 22.54%
EPS -0.49 -2.09 0.00 -0.58 -0.75 -1.57 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0644 0.069 0.0897 0.0953 0.0953 0.1055 0.1182 -33.36%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.05 0.07 0.09 0.12 0.13 0.14 0.14 -
P/RPS 0.34 0.60 0.58 0.99 1.02 1.86 1.26 -58.34%
P/EPS -8.20 -2.69 1,904.69 -16.67 -13.83 -7.16 29.17 -
EY -12.20 -37.19 0.05 -6.00 -7.23 -13.97 3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.81 0.80 1.01 1.09 1.07 0.95 -24.01%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 26/05/10 24/02/10 17/11/09 21/08/09 29/05/09 27/02/09 -
Price 0.04 0.05 0.08 0.09 0.13 0.10 0.14 -
P/RPS 0.27 0.43 0.52 0.74 1.02 1.33 1.26 -64.29%
P/EPS -6.56 -1.92 1,693.06 -12.50 -13.83 -5.11 29.17 -
EY -15.25 -52.07 0.06 -8.00 -7.23 -19.55 3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.71 0.76 1.09 0.76 0.95 -34.88%

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