[GOCEAN] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 102.14%
YoY- 114.89%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 89,853 77,139 49,156 27,558 143,501 124,001 92,459 -1.88%
PBT -552 -498 746 56 -2,618 -3,432 -647 -10.03%
Tax 0 0 0 0 0 0 0 -
NP -552 -498 746 56 -2,618 -3,432 -647 -10.03%
-
NP to SH -552 -498 746 56 -2,618 -3,432 -647 -10.03%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 90,405 77,637 48,410 27,502 146,119 127,433 93,106 -1.94%
-
Net Worth 13,133 10,089 11,451 10,770 10,721 9,893 11,118 11.73%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 13,133 10,089 11,451 10,770 10,721 9,893 11,118 11.73%
NOSH 190,344 184,444 186,499 186,666 178,095 175,102 170,263 7.70%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -0.61% -0.65% 1.52% 0.20% -1.82% -2.77% -0.70% -
ROE -4.20% -4.94% 6.51% 0.52% -24.42% -34.69% -5.82% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 47.21 41.82 26.36 14.76 80.58 70.82 54.30 -8.89%
EPS -0.29 -0.27 0.40 0.03 -1.47 -1.96 -0.38 -16.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 0.0547 0.0614 0.0577 0.0602 0.0565 0.0653 3.73%
Adjusted Per Share Value based on latest NOSH - 186,666
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 42.55 36.53 23.28 13.05 67.96 58.72 43.79 -1.89%
EPS -0.26 -0.24 0.35 0.03 -1.24 -1.63 -0.31 -11.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0622 0.0478 0.0542 0.051 0.0508 0.0469 0.0527 11.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.26 0.34 0.26 0.20 0.22 0.07 0.065 -
P/RPS 0.55 0.81 0.99 1.35 0.27 0.10 0.12 175.66%
P/EPS -89.66 -125.93 65.00 666.67 -14.97 -3.57 -17.11 201.38%
EY -1.12 -0.79 1.54 0.15 -6.68 -28.00 -5.85 -66.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 6.22 4.23 3.47 3.65 1.24 1.00 142.03%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 17/08/12 22/05/12 27/02/12 23/11/11 -
Price 0.27 0.265 0.34 0.22 0.19 0.28 0.07 -
P/RPS 0.57 0.63 1.29 1.49 0.24 0.40 0.13 167.64%
P/EPS -93.10 -98.15 85.00 733.33 -12.93 -14.29 -18.42 194.22%
EY -1.07 -1.02 1.18 0.14 -7.74 -7.00 -5.43 -66.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 4.84 5.54 3.81 3.16 4.96 1.07 137.05%

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