[GOCEAN] YoY 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- 23.29%
YoY- 4.91%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
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 21,597 44,425 25,713 20,480 18,337 7,270 11,912 10.41%
PBT 690 -271 -16 -1,211 -1,272 424 642 1.20%
Tax 0 0 -17 -8 -10 -3 -45 -
NP 690 -271 -33 -1,219 -1,282 421 597 2.43%
-
NP to SH 690 -271 -33 -1,219 -1,282 421 597 2.43%
-
Tax Rate 0.00% - - - - 0.71% 7.01% -
Total Cost 20,907 44,696 25,746 21,699 19,619 6,849 11,315 10.76%
-
Net Worth 11,450 11,060 13,134 20,130 24,172 26,910 25,449 -12.45%
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 11,450 11,060 13,134 20,130 24,172 26,910 25,449 -12.45%
NOSH 186,486 169,375 165,000 169,305 168,684 168,400 170,571 1.49%
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 3.19% -0.61% -0.13% -5.95% -6.99% 5.79% 5.01% -
ROE 6.03% -2.45% -0.25% -6.06% -5.30% 1.56% 2.35% -
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 11.58 26.23 15.58 12.10 10.87 4.32 6.98 8.79%
EPS 0.37 -0.16 -0.02 -0.72 -0.76 0.25 0.35 0.92%
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 10.23 21.04 12.18 9.70 8.68 3.44 5.64 10.42%
EPS 0.33 -0.13 -0.02 -0.58 -0.61 0.20 0.28 2.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0542 0.0524 0.0622 0.0953 0.1145 0.1274 0.1205 -12.45%
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 2.25 0.25 0.64 0.99 1.29 6.49 3.29 -6.13%
P/EPS 70.27 -40.63 -500.00 -16.67 -18.42 112.00 65.71 1.12%
EY 1.42 -2.46 -0.20 -6.00 -5.43 0.89 1.52 -1.12%
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 2.94 0.27 0.39 0.74 1.38 7.18 4.01 -5.03%
P/EPS 91.89 -43.75 -300.00 -12.50 -19.74 124.00 80.00 2.33%
EY 1.09 -2.29 -0.33 -8.00 -5.07 0.81 1.25 -2.25%
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