[GOCEAN] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -10.87%
YoY- 55.63%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 123,025 143,501 180,439 193,949 175,237 152,647 115,907 4.05%
PBT -2,186 -2,618 -5,150 -2,444 -2,189 -2,853 -6,357 -50.94%
Tax 0 0 0 17 0 0 817 -
NP -2,186 -2,618 -5,150 -2,427 -2,189 -2,853 -5,540 -46.23%
-
NP to SH -2,186 -2,618 -5,150 -2,427 -2,189 -2,853 -5,540 -46.23%
-
Tax Rate - - - - - - - -
Total Cost 125,211 146,119 185,589 196,376 177,426 155,500 121,447 2.05%
-
Net Worth 10,770 10,652 9,896 11,060 11,433 11,904 12,291 -8.43%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 10,770 10,652 9,896 11,060 11,433 11,904 12,291 -8.43%
NOSH 186,666 176,956 175,157 169,375 170,909 169,333 155,000 13.20%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.78% -1.82% -2.85% -1.25% -1.25% -1.87% -4.78% -
ROE -20.30% -24.58% -52.04% -21.94% -19.14% -23.97% -45.07% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 65.91 81.09 103.02 114.51 102.53 90.15 74.78 -8.07%
EPS -1.17 -1.48 -2.94 -1.43 -1.28 -1.68 -3.57 -52.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0577 0.0602 0.0565 0.0653 0.0669 0.0703 0.0793 -19.11%
Adjusted Per Share Value based on latest NOSH - 169,375
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 58.26 67.96 85.45 91.85 82.99 72.29 54.89 4.05%
EPS -1.04 -1.24 -2.44 -1.15 -1.04 -1.35 -2.62 -46.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.051 0.0504 0.0469 0.0524 0.0541 0.0564 0.0582 -8.43%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.20 0.22 0.07 0.065 0.07 0.08 0.10 -
P/RPS 0.30 0.27 0.07 0.06 0.07 0.09 0.13 74.71%
P/EPS -17.08 -14.87 -2.38 -4.54 -5.47 -4.75 -2.80 234.21%
EY -5.86 -6.72 -42.00 -22.04 -18.30 -21.06 -35.74 -70.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 3.65 1.24 1.00 1.05 1.14 1.26 96.59%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 22/05/12 27/02/12 23/11/11 23/08/11 31/05/11 22/02/11 -
Price 0.22 0.19 0.28 0.07 0.06 0.08 0.08 -
P/RPS 0.33 0.23 0.27 0.06 0.06 0.09 0.11 108.14%
P/EPS -18.79 -12.84 -9.52 -4.89 -4.68 -4.75 -2.24 313.37%
EY -5.32 -7.79 -10.50 -20.47 -21.35 -21.06 -44.68 -75.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 3.16 4.96 1.07 0.90 1.14 1.01 142.52%

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