[GOCEAN] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -10.32%
YoY- -492.49%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 32,560 15,188 13,312 17,160 26,444 89,853 102,852 -53.64%
PBT -2,364 -5,523 -5,432 -5,856 -5,308 -552 -664 133.70%
Tax 0 0 0 0 0 0 0 -
NP -2,364 -5,523 -5,432 -5,856 -5,308 -552 -664 133.70%
-
NP to SH -2,364 -5,523 -5,432 -5,856 -5,308 -552 -664 133.70%
-
Tax Rate - - - - - - - -
Total Cost 34,924 20,711 18,744 23,016 31,752 90,405 103,516 -51.63%
-
Net Worth 14,265 14,222 9,911 11,025 12,759 13,133 10,089 26.05%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 14,265 14,222 9,911 11,025 12,759 13,133 10,089 26.05%
NOSH 203,793 202,307 202,686 201,931 204,153 190,344 184,444 6.89%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -7.26% -36.36% -40.81% -34.13% -20.07% -0.61% -0.65% -
ROE -16.57% -38.83% -54.81% -53.11% -41.60% -4.20% -6.58% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.98 7.51 6.57 8.50 12.95 47.21 55.76 -56.63%
EPS -1.16 -2.73 -2.68 -2.90 -2.60 -0.29 -0.36 118.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0703 0.0489 0.0546 0.0625 0.069 0.0547 17.92%
Adjusted Per Share Value based on latest NOSH - 202,531
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.42 7.19 6.30 8.13 12.52 42.55 48.71 -53.64%
EPS -1.12 -2.62 -2.57 -2.77 -2.51 -0.26 -0.31 136.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0676 0.0674 0.0469 0.0522 0.0604 0.0622 0.0478 26.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.145 0.125 0.165 0.18 0.235 0.26 0.34 -
P/RPS 0.91 1.67 2.51 2.12 1.81 0.55 0.61 30.65%
P/EPS -12.50 -4.58 -6.16 -6.21 -9.04 -89.66 -94.44 -74.12%
EY -8.00 -21.84 -16.24 -16.11 -11.06 -1.12 -1.06 286.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.78 3.37 3.30 3.76 3.77 6.22 -52.07%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 26/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.145 0.11 0.14 0.175 0.20 0.27 0.265 -
P/RPS 0.91 1.47 2.13 2.06 1.54 0.57 0.48 53.35%
P/EPS -12.50 -4.03 -5.22 -6.03 -7.69 -93.10 -73.61 -69.43%
EY -8.00 -24.82 -19.14 -16.57 -13.00 -1.07 -1.36 226.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.56 2.86 3.21 3.20 3.91 4.84 -43.32%

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