[GOCEAN] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -12.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 11,912 11,629 13,922 13,251 11,079 7,268 6,159 55.17%
PBT 642 345 751 748 866 898 716 -7.00%
Tax -45 -6 101 -32 -49 -97 -104 -42.76%
NP 597 339 852 716 817 801 612 -1.63%
-
NP to SH 597 339 852 716 817 801 612 -1.63%
-
Tax Rate 7.01% 1.74% -13.45% 4.28% 5.66% 10.80% 14.53% -
Total Cost 11,315 11,290 13,070 12,535 10,262 6,467 5,547 60.77%
-
Net Worth 25,449 24,696 24,776 23,917 20,629 21,265 9,062 98.92%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 25,449 24,696 24,776 23,917 20,629 21,265 9,062 98.92%
NOSH 170,571 169,499 170,400 170,476 170,208 112,816 48,960 129.63%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.01% 2.92% 6.12% 5.40% 7.37% 11.02% 9.94% -
ROE 2.35% 1.37% 3.44% 2.99% 3.96% 3.77% 6.75% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.98 6.86 8.17 7.77 6.51 6.44 12.58 -32.45%
EPS 0.35 0.20 0.50 0.42 0.48 0.71 1.25 -57.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1492 0.1457 0.1454 0.1403 0.1212 0.1885 0.1851 -13.37%
Adjusted Per Share Value based on latest NOSH - 170,476
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.64 5.51 6.59 6.28 5.25 3.44 2.92 55.03%
EPS 0.28 0.16 0.40 0.34 0.39 0.38 0.29 -2.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1205 0.117 0.1173 0.1133 0.0977 0.1007 0.0429 98.95%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.23 0.41 0.54 1.03 1.26 1.09 1.15 -
P/RPS 3.29 5.98 6.61 13.25 19.36 16.92 9.14 -49.36%
P/EPS 65.71 205.00 108.00 245.24 262.50 153.52 92.00 -20.08%
EY 1.52 0.49 0.93 0.41 0.38 0.65 1.09 24.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.81 3.71 7.34 10.40 5.78 6.21 -60.49%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 22/08/06 22/05/06 28/02/06 24/11/05 26/08/05 27/05/05 -
Price 0.28 0.29 0.30 0.81 1.05 0.81 1.02 -
P/RPS 4.01 4.23 3.67 10.42 16.13 12.57 8.11 -37.44%
P/EPS 80.00 145.00 60.00 192.86 218.75 114.08 81.60 -1.31%
EY 1.25 0.69 1.67 0.52 0.46 0.88 1.23 1.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.99 2.06 5.77 8.66 4.30 5.51 -51.13%

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