[GOCEAN] YoY TTM 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- -15.05%
YoY- -192.41%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 96,638 180,439 115,907 81,060 73,565 38,481 44,930 13.60%
PBT 315 -5,150 -6,357 -5,801 -2,130 1,330 2,395 -28.66%
Tax 0 0 817 -322 36 -41 10 -
NP 315 -5,150 -5,540 -6,123 -2,094 1,289 2,405 -28.71%
-
NP to SH 315 -5,150 -5,540 -6,123 -2,094 1,289 2,405 -28.71%
-
Tax Rate 0.00% - - - - 3.08% -0.42% -
Total Cost 96,323 185,589 121,447 87,183 75,659 37,192 42,525 14.58%
-
Net Worth 10,164 9,896 12,291 0 24,961 27,268 26,188 -14.58%
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 10,164 9,896 12,291 0 24,961 27,268 26,188 -14.58%
NOSH 185,820 175,157 155,000 169,305 168,541 170,000 171,388 1.35%
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 0.33% -2.85% -4.78% -7.55% -2.85% 3.35% 5.35% -
ROE 3.10% -52.04% -45.07% 0.00% -8.39% 4.73% 9.18% -
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 52.01 103.02 74.78 47.88 43.65 22.64 26.22 12.08%
EPS 0.17 -2.94 -3.57 -3.62 -1.24 0.76 1.40 -29.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0565 0.0793 0.00 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 45.77 85.45 54.89 38.39 34.84 18.22 21.28 13.60%
EPS 0.15 -2.44 -2.62 -2.90 -0.99 0.61 1.14 -28.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0481 0.0469 0.0582 0.00 0.1182 0.1291 0.124 -14.58%
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 0.65 0.07 0.13 0.19 0.32 1.37 0.95 -6.12%
P/EPS 200.57 -2.38 -2.80 -2.49 -11.27 40.88 17.82 49.64%
EY 0.50 -42.00 -35.74 -40.18 -8.87 2.45 5.61 -33.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.22 1.24 1.26 0.00 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 0.51 0.27 0.11 0.17 0.32 1.10 1.18 -13.03%
P/EPS 156.33 -9.52 -2.24 -2.21 -11.27 32.97 22.09 38.51%
EY 0.64 -10.50 -44.68 -45.21 -8.87 3.03 4.53 -27.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.84 4.96 1.01 0.00 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