[GOCEAN] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 11.61%
YoY- -13.04%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 101,776 87,962 91,018 84,112 86,308 72,423 79,504 17.95%
PBT -4,160 -8,001 -3,705 -5,590 -6,332 -4,667 -2,193 53.41%
Tax 0 796 -28 -28 -24 -332 -41 -
NP -4,160 -7,205 -3,733 -5,618 -6,356 -4,999 -2,234 51.53%
-
NP to SH -4,160 -7,205 -3,733 -5,618 -6,356 -4,999 -2,234 51.53%
-
Tax Rate - - - - - - - -
Total Cost 105,936 95,167 94,751 89,730 92,664 77,422 81,738 18.92%
-
Net Worth 13,605 14,567 18,989 20,119 20,132 21,789 25,328 -33.99%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 13,605 14,567 18,989 20,119 20,132 21,789 25,328 -33.99%
NOSH 170,491 169,386 169,696 169,216 169,042 169,701 171,020 -0.20%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -4.09% -8.19% -4.10% -6.68% -7.36% -6.90% -2.81% -
ROE -30.58% -49.46% -19.66% -27.92% -31.57% -22.94% -8.82% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 59.70 51.93 53.64 49.71 51.06 42.68 46.49 18.19%
EPS -2.44 -4.25 -2.20 -3.32 -3.76 -2.95 -1.31 51.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0798 0.086 0.1119 0.1189 0.1191 0.1284 0.1481 -33.85%
Adjusted Per Share Value based on latest NOSH - 169,305
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 48.20 41.66 43.10 39.83 40.87 34.30 37.65 17.95%
EPS -1.97 -3.41 -1.77 -2.66 -3.01 -2.37 -1.06 51.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0644 0.069 0.0899 0.0953 0.0953 0.1032 0.1199 -33.99%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.05 0.07 0.09 0.12 0.13 0.14 0.14 -
P/RPS 0.08 0.13 0.17 0.24 0.25 0.33 0.30 -58.67%
P/EPS -2.05 -1.65 -4.09 -3.61 -3.46 -4.75 -10.71 -66.88%
EY -48.80 -60.77 -24.44 -27.67 -28.92 -21.04 -9.33 202.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.81 0.80 1.01 1.09 1.09 0.95 -24.01%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 26/05/10 24/02/10 17/11/09 21/08/09 29/05/09 27/02/09 -
Price 0.04 0.05 0.08 0.09 0.13 0.10 0.14 -
P/RPS 0.07 0.10 0.15 0.18 0.25 0.23 0.30 -62.19%
P/EPS -1.64 -1.18 -3.64 -2.71 -3.46 -3.39 -10.71 -71.47%
EY -61.00 -85.07 -27.50 -36.89 -28.92 -29.46 -9.33 250.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.71 0.76 1.09 0.78 0.95 -34.88%

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