[GOCEAN] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 566.07%
YoY- 215.3%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 26,444 89,853 102,852 98,312 110,232 143,501 165,334 -70.56%
PBT -5,308 -552 -664 1,492 224 -2,618 -4,576 10.40%
Tax 0 0 0 0 0 0 0 -
NP -5,308 -552 -664 1,492 224 -2,618 -4,576 10.40%
-
NP to SH -5,308 -552 -664 1,492 224 -2,618 -4,576 10.40%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 31,752 90,405 103,516 96,820 110,008 146,119 169,910 -67.34%
-
Net Worth 12,759 13,133 10,089 11,451 10,770 10,721 9,893 18.50%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 12,759 13,133 10,089 11,451 10,770 10,721 9,893 18.50%
NOSH 204,153 190,344 184,444 186,499 186,666 178,095 175,102 10.78%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -20.07% -0.61% -0.65% 1.52% 0.20% -1.82% -2.77% -
ROE -41.60% -4.20% -6.58% 13.03% 2.08% -24.42% -46.25% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.95 47.21 55.76 52.71 59.05 80.58 94.42 -73.43%
EPS -2.60 -0.29 -0.36 0.80 0.12 -1.47 -2.61 -0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.069 0.0547 0.0614 0.0577 0.0602 0.0565 6.96%
Adjusted Per Share Value based on latest NOSH - 186,486
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.52 42.55 48.71 46.56 52.20 67.96 78.30 -70.57%
EPS -2.51 -0.26 -0.31 0.71 0.11 -1.24 -2.17 10.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0604 0.0622 0.0478 0.0542 0.051 0.0508 0.0469 18.38%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.235 0.26 0.34 0.26 0.20 0.22 0.07 -
P/RPS 1.81 0.55 0.61 0.49 0.34 0.27 0.07 776.15%
P/EPS -9.04 -89.66 -94.44 32.50 166.67 -14.97 -2.68 125.08%
EY -11.06 -1.12 -1.06 3.08 0.60 -6.68 -37.33 -55.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 3.77 6.22 4.23 3.47 3.65 1.24 109.63%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 17/08/12 22/05/12 27/02/12 -
Price 0.20 0.27 0.265 0.34 0.22 0.19 0.28 -
P/RPS 1.54 0.57 0.48 0.64 0.37 0.24 0.30 197.87%
P/EPS -7.69 -93.10 -73.61 42.50 183.33 -12.93 -10.71 -19.83%
EY -13.00 -1.07 -1.36 2.35 0.55 -7.74 -9.33 24.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.91 4.84 5.54 3.81 3.16 4.96 -25.35%

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