[GOCEAN] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -144.5%
YoY- 85.49%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 17,160 26,444 89,853 102,852 98,312 110,232 143,501 -75.69%
PBT -5,856 -5,308 -552 -664 1,492 224 -2,618 70.95%
Tax 0 0 0 0 0 0 0 -
NP -5,856 -5,308 -552 -664 1,492 224 -2,618 70.95%
-
NP to SH -5,856 -5,308 -552 -664 1,492 224 -2,618 70.95%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 23,016 31,752 90,405 103,516 96,820 110,008 146,119 -70.80%
-
Net Worth 11,025 12,759 13,133 10,089 11,451 10,770 10,721 1.87%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 11,025 12,759 13,133 10,089 11,451 10,770 10,721 1.87%
NOSH 201,931 204,153 190,344 184,444 186,499 186,666 178,095 8.72%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -34.13% -20.07% -0.61% -0.65% 1.52% 0.20% -1.82% -
ROE -53.11% -41.60% -4.20% -6.58% 13.03% 2.08% -24.42% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.50 12.95 47.21 55.76 52.71 59.05 80.58 -77.64%
EPS -2.90 -2.60 -0.29 -0.36 0.80 0.12 -1.47 57.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0546 0.0625 0.069 0.0547 0.0614 0.0577 0.0602 -6.29%
Adjusted Per Share Value based on latest NOSH - 185,820
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.13 12.52 42.55 48.71 46.56 52.20 67.96 -75.68%
EPS -2.77 -2.51 -0.26 -0.31 0.71 0.11 -1.24 70.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0522 0.0604 0.0622 0.0478 0.0542 0.051 0.0508 1.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.18 0.235 0.26 0.34 0.26 0.20 0.22 -
P/RPS 2.12 1.81 0.55 0.61 0.49 0.34 0.27 294.55%
P/EPS -6.21 -9.04 -89.66 -94.44 32.50 166.67 -14.97 -44.34%
EY -16.11 -11.06 -1.12 -1.06 3.08 0.60 -6.68 79.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.76 3.77 6.22 4.23 3.47 3.65 -6.49%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 30/08/13 31/05/13 28/02/13 30/11/12 17/08/12 22/05/12 -
Price 0.175 0.20 0.27 0.265 0.34 0.22 0.19 -
P/RPS 2.06 1.54 0.57 0.48 0.64 0.37 0.24 318.66%
P/EPS -6.03 -7.69 -93.10 -73.61 42.50 183.33 -12.93 -39.83%
EY -16.57 -13.00 -1.07 -1.36 2.35 0.55 -7.74 66.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 3.20 3.91 4.84 5.54 3.81 3.16 1.05%

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