[GOCEAN] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 8.15%
YoY- 420.59%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 44,930 50,714 49,881 45,520 37,757 24,506 13,427 123.22%
PBT 2,395 2,486 2,710 3,263 3,228 2,480 1,614 30.00%
Tax 10 18 14 -77 -282 -250 -201 -
NP 2,405 2,504 2,724 3,186 2,946 2,230 1,413 42.41%
-
NP to SH 2,405 2,504 2,724 3,186 2,946 2,230 1,413 42.41%
-
Tax Rate -0.42% -0.72% -0.52% 2.36% 8.74% 10.08% 12.45% -
Total Cost 42,525 48,210 47,157 42,334 34,811 22,276 12,014 131.72%
-
Net Worth 26,188 25,449 24,696 24,776 23,917 20,629 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 26,188 25,449 24,696 24,776 23,917 20,629 0 -
NOSH 171,388 170,571 169,499 170,400 170,476 170,208 112,816 32.05%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.35% 4.94% 5.46% 7.00% 7.80% 9.10% 10.52% -
ROE 9.18% 9.84% 11.03% 12.86% 12.32% 10.81% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 26.22 29.73 29.43 26.71 22.15 14.40 11.90 69.08%
EPS 1.40 1.47 1.61 1.87 1.73 1.31 1.25 7.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1528 0.1492 0.1457 0.1454 0.1403 0.1212 0.00 -
Adjusted Per Share Value based on latest NOSH - 170,400
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 21.28 24.02 23.62 21.56 17.88 11.61 6.36 123.21%
EPS 1.14 1.19 1.29 1.51 1.40 1.06 0.67 42.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.124 0.1205 0.117 0.1173 0.1133 0.0977 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.25 0.23 0.41 0.54 1.03 1.26 1.09 -
P/RPS 0.95 0.77 1.39 2.02 4.65 8.75 9.16 -77.83%
P/EPS 17.82 15.67 25.51 28.88 59.60 96.17 87.03 -65.15%
EY 5.61 6.38 3.92 3.46 1.68 1.04 1.15 186.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.54 2.81 3.71 7.34 10.40 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 24/11/06 22/08/06 22/05/06 28/02/06 - - -
Price 0.31 0.28 0.29 0.30 0.81 0.00 0.00 -
P/RPS 1.18 0.94 0.99 1.12 3.66 0.00 0.00 -
P/EPS 22.09 19.07 18.05 16.05 46.87 0.00 0.00 -
EY 4.53 5.24 5.54 6.23 2.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.88 1.99 2.06 5.77 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