[GOCEAN] YoY TTM 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- 17.82%
YoY- -2.78%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 49,277 100,197 193,949 97,063 73,631 63,834 36,900 4.93%
PBT -4,225 -1,225 -2,444 -6,263 -4,997 -2,800 1,838 -
Tax 0 0 17 793 -325 -1 -34 -
NP -4,225 -1,225 -2,427 -5,470 -5,322 -2,801 1,804 -
-
NP to SH -4,225 -1,225 -2,427 -5,470 -5,322 -2,801 1,804 -
-
Tax Rate - - - - - - 1.85% -
Total Cost 53,502 101,422 196,376 102,533 78,953 66,635 35,096 7.27%
-
Net Worth 11,058 11,450 11,060 13,134 20,130 24,172 26,910 -13.76%
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 11,058 11,450 11,060 13,134 20,130 24,172 26,910 -13.76%
NOSH 202,531 186,486 169,375 165,000 169,305 168,684 168,400 3.12%
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 -8.57% -1.22% -1.25% -5.64% -7.23% -4.39% 4.89% -
ROE -38.21% -10.70% -21.94% -41.65% -26.44% -11.59% 6.70% -
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 24.33 53.73 114.51 58.83 43.49 37.84 21.91 1.75%
EPS -2.09 -0.66 -1.43 -3.32 -3.14 -1.66 1.07 -
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 23.34 47.45 91.85 45.97 34.87 30.23 17.48 4.93%
EPS -2.00 -0.58 -1.15 -2.59 -2.52 -1.33 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0524 0.0542 0.0524 0.0622 0.0953 0.1145 0.1274 -13.75%
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 0.74 0.48 0.06 0.17 0.28 0.37 1.28 -8.72%
P/EPS -8.63 -39.58 -4.54 -3.02 -3.82 -8.43 26.14 -
EY -11.59 -2.53 -22.04 -33.15 -26.20 -11.86 3.83 -
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 0.72 0.63 0.06 0.10 0.21 0.40 1.41 -10.58%
P/EPS -8.39 -51.76 -4.89 -1.81 -2.86 -9.03 28.94 -
EY -11.92 -1.93 -20.47 -55.25 -34.93 -11.07 3.46 -
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