[GOCEAN] QoQ TTM 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- 32.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 50,714 49,881 45,520 37,757 24,506 13,427 6,159 307.24%
PBT 2,486 2,710 3,263 3,228 2,480 1,614 716 129.12%
Tax 18 14 -77 -282 -250 -201 -104 -
NP 2,504 2,724 3,186 2,946 2,230 1,413 612 155.59%
-
NP to SH 2,504 2,724 3,186 2,946 2,230 1,413 612 155.59%
-
Tax Rate -0.72% -0.52% 2.36% 8.74% 10.08% 12.45% 14.53% -
Total Cost 48,210 47,157 42,334 34,811 22,276 12,014 5,547 322.16%
-
Net Worth 25,449 24,696 24,776 23,917 20,629 0 9,336 95.01%
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 25,449 24,696 24,776 23,917 20,629 0 9,336 95.01%
NOSH 170,571 169,499 170,400 170,476 170,208 112,816 48,960 129.63%
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 4.94% 5.46% 7.00% 7.80% 9.10% 10.52% 9.94% -
ROE 9.84% 11.03% 12.86% 12.32% 10.81% 0.00% 6.55% -
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 29.73 29.43 26.71 22.15 14.40 11.90 12.58 77.33%
EPS 1.47 1.61 1.87 1.73 1.31 1.25 1.25 11.40%
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 0.00 0.1907 -15.07%
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 24.02 23.62 21.56 17.88 11.61 6.36 2.92 306.97%
EPS 1.19 1.29 1.51 1.40 1.06 0.67 0.29 156.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1205 0.117 0.1173 0.1133 0.0977 0.00 0.0442 95.03%
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 0.77 1.39 2.02 4.65 8.75 9.16 9.14 -80.75%
P/EPS 15.67 25.51 28.88 59.60 96.17 87.03 92.00 -69.23%
EY 6.38 3.92 3.46 1.68 1.04 1.15 1.09 224.43%
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 0.00 6.03 -59.71%
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 - - - -
Price 0.28 0.29 0.30 0.81 0.00 0.00 0.00 -
P/RPS 0.94 0.99 1.12 3.66 0.00 0.00 0.00 -
P/EPS 19.07 18.05 16.05 46.87 0.00 0.00 0.00 -
EY 5.24 5.54 6.23 2.13 0.00 0.00 0.00 -
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 0.00 0.00 0.00 -

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