[GOCEAN] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 57.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 49,881 45,520 37,757 24,506 13,427 6,159 0 -
PBT 2,710 3,263 3,228 2,480 1,614 716 0 -
Tax 14 -77 -282 -250 -201 -104 0 -
NP 2,724 3,186 2,946 2,230 1,413 612 0 -
-
NP to SH 2,724 3,186 2,946 2,230 1,413 612 0 -
-
Tax Rate -0.52% 2.36% 8.74% 10.08% 12.45% 14.53% - -
Total Cost 47,157 42,334 34,811 22,276 12,014 5,547 0 -
-
Net Worth 24,696 24,776 23,917 20,629 0 9,336 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 24,696 24,776 23,917 20,629 0 9,336 0 -
NOSH 169,499 170,400 170,476 170,208 112,816 48,960 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.46% 7.00% 7.80% 9.10% 10.52% 9.94% 0.00% -
ROE 11.03% 12.86% 12.32% 10.81% 0.00% 6.55% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.43 26.71 22.15 14.40 11.90 12.58 0.00 -
EPS 1.61 1.87 1.73 1.31 1.25 1.25 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1457 0.1454 0.1403 0.1212 0.00 0.1907 0.00 -
Adjusted Per Share Value based on latest NOSH - 170,208
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 23.62 21.56 17.88 11.61 6.36 2.92 0.00 -
EPS 1.29 1.51 1.40 1.06 0.67 0.29 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.1173 0.1133 0.0977 0.00 0.0442 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.41 0.54 1.03 1.26 1.09 1.15 0.00 -
P/RPS 1.39 2.02 4.65 8.75 9.16 9.14 0.00 -
P/EPS 25.51 28.88 59.60 96.17 87.03 92.00 0.00 -
EY 3.92 3.46 1.68 1.04 1.15 1.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 3.71 7.34 10.40 0.00 6.03 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 22/05/06 28/02/06 - - - - -
Price 0.29 0.30 0.81 0.00 0.00 0.00 0.00 -
P/RPS 0.99 1.12 3.66 0.00 0.00 0.00 0.00 -
P/EPS 18.05 16.05 46.87 0.00 0.00 0.00 0.00 -
EY 5.54 6.23 2.13 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.06 5.77 0.00 0.00 0.00 0.00 -

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