[GOCEAN] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -155.1%
YoY- -255.27%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 71,488 72,423 73,565 63,834 52,767 40,301 38,481 51.17%
PBT -5,058 -4,667 -2,130 -2,800 -1,104 611 1,330 -
Tax -327 -332 36 -1 6 -8 -41 299.69%
NP -5,385 -4,999 -2,094 -2,801 -1,098 603 1,289 -
-
NP to SH -5,385 -4,999 -2,094 -2,801 -1,098 603 1,289 -
-
Tax Rate - - - - - 1.31% 3.08% -
Total Cost 76,873 77,422 75,659 66,635 53,865 39,698 37,192 62.33%
-
Net Worth 20,132 22,279 24,961 24,172 31,955 26,478 27,268 -18.32%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 20,132 22,279 24,961 24,172 31,955 26,478 27,268 -18.32%
NOSH 169,042 169,940 168,541 168,684 169,436 167,692 170,000 -0.37%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -7.53% -6.90% -2.85% -4.39% -2.08% 1.50% 3.35% -
ROE -26.75% -22.44% -8.39% -11.59% -3.44% 2.28% 4.73% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 42.29 42.62 43.65 37.84 31.14 24.03 22.64 51.73%
EPS -3.19 -2.94 -1.24 -1.66 -0.65 0.36 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1191 0.1311 0.1481 0.1433 0.1886 0.1579 0.1604 -18.01%
Adjusted Per Share Value based on latest NOSH - 168,684
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 33.86 34.30 34.84 30.23 24.99 19.09 18.22 51.21%
EPS -2.55 -2.37 -0.99 -1.33 -0.52 0.29 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0953 0.1055 0.1182 0.1145 0.1513 0.1254 0.1291 -18.33%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.13 0.14 0.14 0.14 0.23 0.30 0.31 -
P/RPS 0.31 0.33 0.32 0.37 0.74 1.25 1.37 -62.90%
P/EPS -4.08 -4.76 -11.27 -8.43 -35.49 83.43 40.88 -
EY -24.50 -21.01 -8.87 -11.86 -2.82 1.20 2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.07 0.95 0.98 1.22 1.90 1.93 -31.69%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 29/05/09 27/02/09 27/11/08 27/08/08 28/05/08 26/02/08 -
Price 0.13 0.10 0.14 0.15 0.18 0.25 0.25 -
P/RPS 0.31 0.23 0.32 0.40 0.58 1.04 1.10 -57.04%
P/EPS -4.08 -3.40 -11.27 -9.03 -27.78 69.52 32.97 -
EY -24.50 -29.42 -8.87 -11.07 -3.60 1.44 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.76 0.95 1.05 0.95 1.58 1.56 -21.27%

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