[GOCEAN] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -1.28%
YoY- 9.52%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 193,949 175,237 152,647 115,907 97,063 91,830 87,963 69.32%
PBT -2,444 -2,189 -2,853 -6,357 -6,263 -7,458 -8,001 -54.61%
Tax 17 0 0 817 793 802 796 -92.28%
NP -2,427 -2,189 -2,853 -5,540 -5,470 -6,656 -7,205 -51.55%
-
NP to SH -2,427 -2,189 -2,853 -5,540 -5,470 -6,656 -7,205 -51.55%
-
Tax Rate - - - - - - - -
Total Cost 196,376 177,426 155,500 121,447 102,533 98,486 95,168 62.00%
-
Net Worth 11,060 11,433 11,904 12,291 13,134 13,605 14,567 -16.76%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 11,060 11,433 11,904 12,291 13,134 13,605 14,567 -16.76%
NOSH 169,375 170,909 169,333 155,000 165,000 170,491 169,189 0.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.25% -1.25% -1.87% -4.78% -5.64% -7.25% -8.19% -
ROE -21.94% -19.14% -23.97% -45.07% -41.65% -48.92% -49.46% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 114.51 102.53 90.15 74.78 58.83 53.86 51.99 69.20%
EPS -1.43 -1.28 -1.68 -3.57 -3.32 -3.90 -4.26 -51.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0653 0.0669 0.0703 0.0793 0.0796 0.0798 0.0861 -16.82%
Adjusted Per Share Value based on latest NOSH - 155,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 91.85 82.99 72.29 54.89 45.97 43.49 41.66 69.31%
EPS -1.15 -1.04 -1.35 -2.62 -2.59 -3.15 -3.41 -51.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0524 0.0541 0.0564 0.0582 0.0622 0.0644 0.069 -16.74%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.065 0.07 0.08 0.10 0.10 0.05 0.07 -
P/RPS 0.06 0.07 0.09 0.13 0.17 0.09 0.13 -40.24%
P/EPS -4.54 -5.47 -4.75 -2.80 -3.02 -1.28 -1.64 97.03%
EY -22.04 -18.30 -21.06 -35.74 -33.15 -78.08 -60.84 -49.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.05 1.14 1.26 1.26 0.63 0.81 15.06%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 31/05/11 22/02/11 23/11/10 20/08/10 26/05/10 -
Price 0.07 0.06 0.08 0.08 0.06 0.04 0.05 -
P/RPS 0.06 0.06 0.09 0.11 0.10 0.07 0.10 -28.84%
P/EPS -4.89 -4.68 -4.75 -2.24 -1.81 -1.02 -1.17 159.24%
EY -20.47 -21.35 -21.06 -44.68 -55.25 -97.60 -85.17 -61.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.90 1.14 1.01 0.75 0.50 0.58 50.36%

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