[GOCEAN] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 163.1%
YoY- 693.14%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 31,542 45,052 26,208 18,779 9,048 7,467 13,251 15.54%
PBT -2,785 -79 15 819 149 657 748 -
Tax 0 17 -7 -10 -47 -40 -32 -
NP -2,785 -62 8 809 102 617 716 -
-
NP to SH -2,785 -62 8 809 102 617 716 -
-
Tax Rate - - 46.67% 1.22% 31.54% 6.09% 4.28% -
Total Cost 34,327 45,114 26,200 17,970 8,946 6,850 12,535 18.27%
-
Net Worth 9,896 12,291 18,945 24,961 27,268 26,188 23,917 -13.67%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 9,896 12,291 18,945 24,961 27,268 26,188 23,917 -13.67%
NOSH 175,157 155,000 169,305 168,541 170,000 171,388 170,476 0.45%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -8.83% -0.14% 0.03% 4.31% 1.13% 8.26% 5.40% -
ROE -28.14% -0.50% 0.04% 3.24% 0.37% 2.36% 2.99% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 18.01 29.07 15.48 11.14 5.32 4.36 7.77 15.03%
EPS -1.59 -0.04 0.00 0.48 0.06 0.36 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0565 0.0793 0.1119 0.1481 0.1604 0.1528 0.1403 -14.06%
Adjusted Per Share Value based on latest NOSH - 168,541
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 14.94 21.34 12.41 8.89 4.28 3.54 6.28 15.53%
EPS -1.32 -0.03 0.00 0.38 0.05 0.29 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0469 0.0582 0.0897 0.1182 0.1291 0.124 0.1133 -13.66%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.07 0.10 0.09 0.14 0.31 0.25 1.03 -
P/RPS 0.39 0.34 0.58 1.26 5.82 5.74 13.25 -44.41%
P/EPS -4.40 -250.00 1,904.69 29.17 516.67 69.44 245.24 -
EY -22.71 -0.40 0.05 3.43 0.19 1.44 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.26 0.80 0.95 1.93 1.64 7.34 -25.63%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 22/02/11 24/02/10 27/02/09 26/02/08 26/02/07 28/02/06 -
Price 0.28 0.08 0.08 0.14 0.25 0.31 0.81 -
P/RPS 1.55 0.28 0.52 1.26 4.70 7.12 10.42 -27.19%
P/EPS -17.61 -200.00 1,693.06 29.17 416.67 86.11 192.86 -
EY -5.68 -0.50 0.06 3.43 0.24 1.16 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.96 1.01 0.71 0.95 1.56 2.03 5.77 -2.48%

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