[GOCEAN] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 57.2%
YoY- 55.46%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 56,762 49,829 26,380 32,560 15,188 13,312 17,160 122.16%
PBT -706 -1,405 -2,334 -2,364 -5,523 -5,432 -5,856 -75.62%
Tax 0 0 0 0 0 0 0 -
NP -706 -1,405 -2,334 -2,364 -5,523 -5,432 -5,856 -75.62%
-
NP to SH -706 -1,405 -2,334 -2,364 -5,523 -5,432 -5,856 -75.62%
-
Tax Rate - - - - - - - -
Total Cost 57,468 51,234 28,714 34,924 20,711 18,744 23,016 84.15%
-
Net Worth 18,774 18,005 17,048 14,265 14,222 9,911 11,025 42.64%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 18,774 18,005 17,048 14,265 14,222 9,911 11,025 42.64%
NOSH 263,373 263,373 263,373 203,793 202,307 202,686 201,931 19.39%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -1.24% -2.82% -8.85% -7.26% -36.36% -40.81% -34.13% -
ROE -3.76% -7.81% -13.69% -16.57% -38.83% -54.81% -53.11% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 23.07 20.73 11.53 15.98 7.51 6.57 8.50 94.69%
EPS -0.29 -0.59 -1.02 -1.16 -2.73 -2.68 -2.90 -78.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0763 0.0749 0.0745 0.07 0.0703 0.0489 0.0546 25.01%
Adjusted Per Share Value based on latest NOSH - 203,793
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 26.88 23.60 12.49 15.42 7.19 6.30 8.13 122.09%
EPS -0.33 -0.67 -1.11 -1.12 -2.62 -2.57 -2.77 -75.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0889 0.0853 0.0807 0.0676 0.0674 0.0469 0.0522 42.65%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.14 0.14 0.18 0.145 0.125 0.165 0.18 -
P/RPS 0.61 0.68 1.56 0.91 1.67 2.51 2.12 -56.44%
P/EPS -48.79 -23.95 -17.65 -12.50 -4.58 -6.16 -6.21 295.70%
EY -2.05 -4.18 -5.67 -8.00 -21.84 -16.24 -16.11 -74.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.87 2.42 2.07 1.78 3.37 3.30 -32.52%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 26/11/13 -
Price 0.13 0.15 0.14 0.145 0.11 0.14 0.175 -
P/RPS 0.56 0.72 1.21 0.91 1.47 2.13 2.06 -58.06%
P/EPS -45.31 -25.66 -13.73 -12.50 -4.03 -5.22 -6.03 284.10%
EY -2.21 -3.90 -7.29 -8.00 -24.82 -19.14 -16.57 -73.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.00 1.88 2.07 1.56 2.86 3.21 -34.56%

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