[GOCEAN] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 48.41%
YoY- 61.8%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 17,160 98,312 184,918 102,314 84,112 81,698 34,632 -11.03%
PBT -5,856 1,492 -1,294 -2,112 -5,590 -4,928 1,894 -
Tax 0 0 0 -34 -28 -42 -56 -
NP -5,856 1,492 -1,294 -2,146 -5,618 -4,970 1,838 -
-
NP to SH -5,856 1,492 -1,294 -2,146 -5,618 -4,970 1,838 -
-
Tax Rate - 0.00% - - - - 2.96% -
Total Cost 23,016 96,820 186,212 104,460 89,730 86,668 32,794 -5.72%
-
Net Worth 11,025 11,451 11,118 13,557 20,119 24,224 27,195 -13.95%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 11,025 11,451 11,118 13,557 20,119 24,224 27,195 -13.95%
NOSH 201,931 186,499 170,263 170,317 169,216 169,047 170,185 2.88%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -34.13% 1.52% -0.70% -2.10% -6.68% -6.08% 5.31% -
ROE -53.11% 13.03% -11.64% -15.83% -27.92% -20.52% 6.76% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.50 52.71 108.61 60.07 49.71 48.33 20.35 -13.52%
EPS -2.90 0.80 -0.76 -1.26 -3.32 -2.94 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0546 0.0614 0.0653 0.0796 0.1189 0.1433 0.1598 -16.37%
Adjusted Per Share Value based on latest NOSH - 165,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.13 46.56 87.57 48.45 39.83 38.69 16.40 -11.02%
EPS -2.77 0.71 -0.61 -1.02 -2.66 -2.35 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0522 0.0542 0.0527 0.0642 0.0953 0.1147 0.1288 -13.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.18 0.26 0.065 0.10 0.12 0.14 0.28 -
P/RPS 2.12 0.49 0.06 0.17 0.24 0.29 1.38 7.41%
P/EPS -6.21 32.50 -8.55 -7.94 -3.61 -4.76 25.93 -
EY -16.11 3.08 -11.69 -12.60 -27.67 -21.00 3.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 4.23 1.00 1.26 1.01 0.98 1.75 11.14%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 30/11/12 23/11/11 23/11/10 17/11/09 27/11/08 27/11/07 -
Price 0.175 0.34 0.07 0.06 0.09 0.15 0.31 -
P/RPS 2.06 0.64 0.06 0.10 0.18 0.31 1.52 5.19%
P/EPS -6.03 42.50 -9.21 -4.76 -2.71 -5.10 28.70 -
EY -16.57 2.35 -10.86 -21.00 -36.89 -19.60 3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 5.54 1.07 0.75 0.76 1.05 1.94 8.74%

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