[GOCEAN] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 125.71%
YoY- 106.12%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 49,277 68,905 89,852 96,638 100,197 123,025 143,501 -50.93%
PBT -4,225 -1,935 -552 315 -1,225 -2,186 -2,618 37.54%
Tax 0 0 0 0 0 0 0 -
NP -4,225 -1,935 -552 315 -1,225 -2,186 -2,618 37.54%
-
NP to SH -4,225 -1,935 -552 315 -1,225 -2,186 -2,618 37.54%
-
Tax Rate - - - 0.00% - - - -
Total Cost 53,502 70,840 90,404 96,323 101,422 125,211 146,119 -48.78%
-
Net Worth 11,058 12,759 12,189 10,164 11,450 10,770 10,652 2.52%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 11,058 12,759 12,189 10,164 11,450 10,770 10,652 2.52%
NOSH 202,531 204,153 176,666 185,820 186,486 186,666 176,956 9.40%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -8.57% -2.81% -0.61% 0.33% -1.22% -1.78% -1.82% -
ROE -38.21% -15.17% -4.53% 3.10% -10.70% -20.30% -24.58% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.33 33.75 50.86 52.01 53.73 65.91 81.09 -55.14%
EPS -2.09 -0.95 -0.31 0.17 -0.66 -1.17 -1.48 25.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0546 0.0625 0.069 0.0547 0.0614 0.0577 0.0602 -6.29%
Adjusted Per Share Value based on latest NOSH - 185,820
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.34 32.63 42.55 45.77 47.45 58.26 67.96 -50.92%
EPS -2.00 -0.92 -0.26 0.15 -0.58 -1.04 -1.24 37.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0524 0.0604 0.0577 0.0481 0.0542 0.051 0.0504 2.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.18 0.235 0.26 0.34 0.26 0.20 0.22 -
P/RPS 0.74 0.70 0.51 0.65 0.48 0.30 0.27 95.72%
P/EPS -8.63 -24.79 -83.21 200.57 -39.58 -17.08 -14.87 -30.39%
EY -11.59 -4.03 -1.20 0.50 -2.53 -5.86 -6.72 43.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.76 3.77 6.22 4.23 3.47 3.65 -6.49%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 30/08/13 31/05/13 28/02/13 30/11/12 17/08/12 22/05/12 -
Price 0.175 0.20 0.27 0.265 0.34 0.22 0.19 -
P/RPS 0.72 0.59 0.53 0.51 0.63 0.33 0.23 113.84%
P/EPS -8.39 -21.10 -86.41 156.33 -51.76 -18.79 -12.84 -24.67%
EY -11.92 -4.74 -1.16 0.64 -1.93 -5.32 -7.79 32.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 3.20 3.91 4.84 5.54 3.81 3.16 1.05%

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