[GOCEAN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 17.26%
YoY- -42.84%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 26,364 17,316 10,046 43,125 31,008 23,541 11,629 72.31%
PBT 1,096 947 523 1,878 1,644 987 345 115.64%
Tax -75 -28 -25 -57 -91 -51 -6 436.13%
NP 1,021 919 498 1,821 1,553 936 339 108.13%
-
NP to SH 1,021 919 498 1,821 1,553 936 339 108.13%
-
Tax Rate 6.84% 2.96% 4.78% 3.04% 5.54% 5.17% 1.74% -
Total Cost 25,343 16,397 9,548 41,304 29,455 22,605 11,290 71.18%
-
Net Worth 27,294 27,195 27,012 26,089 25,793 25,391 24,696 6.87%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 27,294 27,195 27,012 26,089 25,793 25,391 24,696 6.87%
NOSH 170,166 170,185 171,724 168,974 168,804 170,181 169,499 0.26%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.87% 5.31% 4.96% 4.22% 5.01% 3.98% 2.92% -
ROE 3.74% 3.38% 1.84% 6.98% 6.02% 3.69% 1.37% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 15.49 10.17 5.85 25.52 18.37 13.83 6.86 71.85%
EPS 0.60 0.54 0.29 1.07 0.92 0.55 0.20 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1604 0.1598 0.1573 0.1544 0.1528 0.1492 0.1457 6.59%
Adjusted Per Share Value based on latest NOSH - 169,600
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.49 8.20 4.76 20.42 14.68 11.15 5.51 72.30%
EPS 0.48 0.44 0.24 0.86 0.74 0.44 0.16 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1293 0.1288 0.1279 0.1236 0.1222 0.1202 0.117 6.87%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.31 0.28 0.28 0.29 0.25 0.23 0.41 -
P/RPS 2.00 2.75 4.79 1.14 1.36 1.66 5.98 -51.72%
P/EPS 51.67 51.85 96.55 26.91 27.17 41.82 205.00 -59.99%
EY 1.94 1.93 1.04 3.72 3.68 2.39 0.49 149.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.75 1.78 1.88 1.64 1.54 2.81 -22.10%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 29/08/07 30/05/07 26/02/07 24/11/06 22/08/06 -
Price 0.25 0.31 0.24 0.27 0.31 0.28 0.29 -
P/RPS 1.61 3.05 4.10 1.06 1.69 2.02 4.23 -47.38%
P/EPS 41.67 57.41 82.76 25.05 33.70 50.91 145.00 -56.35%
EY 2.40 1.74 1.21 3.99 2.97 1.96 0.69 129.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.94 1.53 1.75 2.03 1.88 1.99 -14.94%

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