[GOCEAN] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 33.55%
YoY- -67.06%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 102,852 165,334 128,278 91,018 79,504 35,152 41,344 16.38%
PBT -664 -4,576 -1,513 -3,705 -2,193 1,461 2,192 -
Tax 0 0 0 -28 -41 -100 -121 -
NP -664 -4,576 -1,513 -3,733 -2,234 1,361 2,070 -
-
NP to SH -664 -4,576 -1,513 -3,733 -2,234 1,361 2,070 -
-
Tax Rate - - - - - 6.84% 5.52% -
Total Cost 103,516 169,910 129,791 94,751 81,738 33,790 39,273 17.51%
-
Net Worth 10,089 9,893 13,433 18,989 25,328 27,294 25,793 -14.46%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 10,089 9,893 13,433 18,989 25,328 27,294 25,793 -14.46%
NOSH 184,444 175,102 169,402 169,696 171,020 170,166 168,804 1.48%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.65% -2.77% -1.18% -4.10% -2.81% 3.87% 5.01% -
ROE -6.58% -46.25% -11.27% -19.66% -8.82% 4.99% 8.03% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 55.76 94.42 75.72 53.64 46.49 20.66 24.49 14.68%
EPS -0.36 -2.61 -0.89 -2.20 -1.31 0.80 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0565 0.0793 0.1119 0.1481 0.1604 0.1528 -15.72%
Adjusted Per Share Value based on latest NOSH - 169,305
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 48.71 78.30 60.75 43.10 37.65 16.65 19.58 16.38%
EPS -0.31 -2.17 -0.72 -1.77 -1.06 0.64 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0478 0.0469 0.0636 0.0899 0.1199 0.1293 0.1222 -14.46%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.34 0.07 0.10 0.09 0.14 0.31 0.25 -
P/RPS 0.61 0.07 0.13 0.17 0.30 1.50 1.02 -8.20%
P/EPS -94.44 -2.68 -11.19 -4.09 -10.71 38.75 20.38 -
EY -1.06 -37.33 -8.93 -24.44 -9.33 2.58 4.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.22 1.24 1.26 0.80 0.95 1.93 1.64 24.85%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 27/02/12 22/02/11 24/02/10 27/02/09 26/02/08 26/02/07 -
Price 0.265 0.28 0.08 0.08 0.14 0.25 0.31 -
P/RPS 0.48 0.30 0.11 0.15 0.30 1.21 1.27 -14.95%
P/EPS -73.61 -10.71 -8.96 -3.64 -10.71 31.25 25.27 -
EY -1.36 -9.33 -11.17 -27.50 -9.33 3.20 3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.84 4.96 1.01 0.71 0.95 1.56 2.03 15.56%

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