[GOCEAN] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -7.72%
YoY- -390.44%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 87,963 81,060 73,631 71,488 72,423 73,565 63,834 23.85%
PBT -8,001 -5,801 -4,997 -5,058 -4,667 -2,130 -2,800 101.49%
Tax 796 -322 -325 -327 -332 36 -1 -
NP -7,205 -6,123 -5,322 -5,385 -4,999 -2,094 -2,801 87.84%
-
NP to SH -7,205 -6,123 -5,322 -5,385 -4,999 -2,094 -2,801 87.84%
-
Tax Rate - - - - - - - -
Total Cost 95,168 87,183 78,953 76,873 77,422 75,659 66,635 26.84%
-
Net Worth 14,567 0 20,130 20,132 22,279 24,961 24,172 -28.67%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 14,567 0 20,130 20,132 22,279 24,961 24,172 -28.67%
NOSH 169,189 169,305 169,305 169,042 169,940 168,541 168,684 0.19%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -8.19% -7.55% -7.23% -7.53% -6.90% -2.85% -4.39% -
ROE -49.46% 0.00% -26.44% -26.75% -22.44% -8.39% -11.59% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 51.99 47.88 43.49 42.29 42.62 43.65 37.84 23.61%
EPS -4.26 -3.62 -3.14 -3.19 -2.94 -1.24 -1.66 87.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0861 0.00 0.1189 0.1191 0.1311 0.1481 0.1433 -28.81%
Adjusted Per Share Value based on latest NOSH - 169,042
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 41.66 38.39 34.87 33.86 34.30 34.84 30.23 23.86%
EPS -3.41 -2.90 -2.52 -2.55 -2.37 -0.99 -1.33 87.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 0.00 0.0953 0.0953 0.1055 0.1182 0.1145 -28.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.07 0.09 0.12 0.13 0.14 0.14 0.14 -
P/RPS 0.13 0.19 0.28 0.31 0.33 0.32 0.37 -50.23%
P/EPS -1.64 -2.49 -3.82 -4.08 -4.76 -11.27 -8.43 -66.45%
EY -60.84 -40.18 -26.20 -24.50 -21.01 -8.87 -11.86 197.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 1.01 1.09 1.07 0.95 0.98 -11.93%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 17/11/09 21/08/09 29/05/09 27/02/09 27/11/08 -
Price 0.05 0.08 0.09 0.13 0.10 0.14 0.15 -
P/RPS 0.10 0.17 0.21 0.31 0.23 0.32 0.40 -60.34%
P/EPS -1.17 -2.21 -2.86 -4.08 -3.40 -11.27 -9.03 -74.42%
EY -85.17 -45.21 -34.93 -24.50 -29.42 -8.87 -11.07 290.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.00 0.76 1.09 0.76 0.95 1.05 -32.70%

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