[GOCEAN] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -7.73%
YoY- -1.82%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 90,048 40,245 35,152 34,632 40,184 43,125 41,344 68.10%
PBT -4,768 654 1,461 1,894 2,092 1,878 2,192 -
Tax -44 -69 -100 -56 -100 -57 -121 -49.08%
NP -4,812 585 1,361 1,838 1,992 1,821 2,070 -
-
NP to SH -4,812 585 1,361 1,838 1,992 1,821 2,070 -
-
Tax Rate - 10.55% 6.84% 2.96% 4.78% 3.04% 5.52% -
Total Cost 94,860 39,660 33,790 32,794 38,192 41,304 39,273 80.11%
-
Net Worth 31,955 26,391 27,294 27,195 27,012 26,089 25,793 15.36%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 31,955 26,391 27,294 27,195 27,012 26,089 25,793 15.36%
NOSH 169,436 167,142 170,166 170,185 171,724 168,974 168,804 0.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -5.34% 1.45% 3.87% 5.31% 4.96% 4.22% 5.01% -
ROE -15.06% 2.22% 4.99% 6.76% 7.37% 6.98% 8.03% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 53.15 24.08 20.66 20.35 23.40 25.52 24.49 67.70%
EPS -2.84 0.35 0.80 1.08 1.16 1.07 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1886 0.1579 0.1604 0.1598 0.1573 0.1544 0.1528 15.08%
Adjusted Per Share Value based on latest NOSH - 168,400
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 42.64 19.06 16.65 16.40 19.03 20.42 19.58 68.09%
EPS -2.28 0.28 0.64 0.87 0.94 0.86 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1513 0.125 0.1293 0.1288 0.1279 0.1236 0.1222 15.31%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.23 0.30 0.31 0.28 0.28 0.29 0.25 -
P/RPS 0.43 1.25 1.50 1.38 1.20 1.14 1.02 -43.80%
P/EPS -8.10 85.71 38.75 25.93 24.14 26.91 20.38 -
EY -12.35 1.17 2.58 3.86 4.14 3.72 4.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.90 1.93 1.75 1.78 1.88 1.64 -17.91%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 26/02/08 27/11/07 29/08/07 30/05/07 26/02/07 -
Price 0.18 0.25 0.25 0.31 0.24 0.27 0.31 -
P/RPS 0.34 1.04 1.21 1.52 1.03 1.06 1.27 -58.49%
P/EPS -6.34 71.43 31.25 28.70 20.69 25.05 25.27 -
EY -15.78 1.40 3.20 3.48 4.83 3.99 3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.58 1.56 1.94 1.53 1.75 2.03 -39.75%

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