[GOCEAN] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 11.61%
YoY- -13.04%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 98,312 184,918 102,314 84,112 81,698 34,632 47,082 13.04%
PBT 1,492 -1,294 -2,112 -5,590 -4,928 1,894 1,974 -4.55%
Tax 0 0 -34 -28 -42 -56 -102 -
NP 1,492 -1,294 -2,146 -5,618 -4,970 1,838 1,872 -3.70%
-
NP to SH 1,492 -1,294 -2,146 -5,618 -4,970 1,838 1,872 -3.70%
-
Tax Rate 0.00% - - - - 2.96% 5.17% -
Total Cost 96,820 186,212 104,460 89,730 86,668 32,794 45,210 13.51%
-
Net Worth 11,451 11,118 13,557 20,119 24,224 27,195 25,391 -12.41%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 11,451 11,118 13,557 20,119 24,224 27,195 25,391 -12.41%
NOSH 186,499 170,263 170,317 169,216 169,047 170,185 170,181 1.53%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.52% -0.70% -2.10% -6.68% -6.08% 5.31% 3.98% -
ROE 13.03% -11.64% -15.83% -27.92% -20.52% 6.76% 7.37% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 52.71 108.61 60.07 49.71 48.33 20.35 27.67 11.32%
EPS 0.80 -0.76 -1.26 -3.32 -2.94 1.08 1.10 -5.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0614 0.0653 0.0796 0.1189 0.1433 0.1598 0.1492 -13.74%
Adjusted Per Share Value based on latest NOSH - 169,305
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 46.56 87.57 48.45 39.83 38.69 16.40 22.30 13.04%
EPS 0.71 -0.61 -1.02 -2.66 -2.35 0.87 0.89 -3.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0542 0.0527 0.0642 0.0953 0.1147 0.1288 0.1202 -12.42%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.26 0.065 0.10 0.12 0.14 0.28 0.23 -
P/RPS 0.49 0.06 0.17 0.24 0.29 1.38 0.83 -8.40%
P/EPS 32.50 -8.55 -7.94 -3.61 -4.76 25.93 20.91 7.61%
EY 3.08 -11.69 -12.60 -27.67 -21.00 3.86 4.78 -7.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.23 1.00 1.26 1.01 0.98 1.75 1.54 18.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 23/11/11 23/11/10 17/11/09 27/11/08 27/11/07 24/11/06 -
Price 0.34 0.07 0.06 0.09 0.15 0.31 0.28 -
P/RPS 0.64 0.06 0.10 0.18 0.31 1.52 1.01 -7.31%
P/EPS 42.50 -9.21 -4.76 -2.71 -5.10 28.70 25.45 8.91%
EY 2.35 -10.86 -21.00 -36.89 -19.60 3.48 3.93 -8.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.54 1.07 0.75 0.76 1.05 1.94 1.88 19.71%

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