[GOCEAN] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 38.05%
YoY- -42.15%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 40,184 43,125 41,344 47,082 46,516 45,520 42,130 -3.11%
PBT 2,092 1,878 2,192 1,974 1,380 3,263 3,349 -26.98%
Tax -100 -57 -121 -102 -24 -77 -237 -43.83%
NP 1,992 1,821 2,070 1,872 1,356 3,186 3,112 -25.78%
-
NP to SH 1,992 1,821 2,070 1,872 1,356 3,186 3,112 -25.78%
-
Tax Rate 4.78% 3.04% 5.52% 5.17% 1.74% 2.36% 7.08% -
Total Cost 38,192 41,304 39,273 45,210 45,160 42,334 39,018 -1.42%
-
Net Worth 27,012 26,089 25,793 25,391 24,696 24,640 23,729 9.04%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 27,012 26,089 25,793 25,391 24,696 24,640 23,729 9.04%
NOSH 171,724 168,974 168,804 170,181 169,499 169,468 169,130 1.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.96% 4.22% 5.01% 3.98% 2.92% 7.00% 7.39% -
ROE 7.37% 6.98% 8.03% 7.37% 5.49% 12.93% 13.11% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 23.40 25.52 24.49 27.67 27.44 26.86 24.91 -4.09%
EPS 1.16 1.07 1.23 1.10 0.80 1.88 1.84 -26.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1573 0.1544 0.1528 0.1492 0.1457 0.1454 0.1403 7.94%
Adjusted Per Share Value based on latest NOSH - 170,571
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.03 20.42 19.58 22.30 22.03 21.56 19.95 -3.10%
EPS 0.94 0.86 0.98 0.89 0.64 1.51 1.47 -25.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1279 0.1236 0.1222 0.1202 0.117 0.1167 0.1124 9.01%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.28 0.29 0.25 0.23 0.41 0.54 1.03 -
P/RPS 1.20 1.14 1.02 0.83 1.49 2.01 4.13 -56.23%
P/EPS 24.14 26.91 20.38 20.91 51.25 28.72 55.98 -43.00%
EY 4.14 3.72 4.91 4.78 1.95 3.48 1.79 75.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.88 1.64 1.54 2.81 3.71 7.34 -61.21%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 26/02/07 24/11/06 22/08/06 22/05/06 28/02/06 -
Price 0.24 0.27 0.31 0.28 0.29 0.30 0.81 -
P/RPS 1.03 1.06 1.27 1.01 1.06 1.12 3.25 -53.61%
P/EPS 20.69 25.05 25.27 25.45 36.25 15.96 44.02 -39.63%
EY 4.83 3.99 3.96 3.93 2.76 6.27 2.27 65.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.75 2.03 1.88 1.99 2.06 5.77 -58.82%

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