[GOCEAN] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -8.89%
YoY- -27.96%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 52,767 40,301 38,481 36,900 41,542 43,125 44,930 11.32%
PBT -1,104 611 1,330 1,838 2,056 1,878 2,395 -
Tax 6 -8 -41 -34 -76 -57 10 -28.88%
NP -1,098 603 1,289 1,804 1,980 1,821 2,405 -
-
NP to SH -1,098 603 1,289 1,804 1,980 1,821 2,405 -
-
Tax Rate - 1.31% 3.08% 1.85% 3.70% 3.04% -0.42% -
Total Cost 53,865 39,698 37,192 35,096 39,562 41,304 42,525 17.08%
-
Net Worth 31,955 26,478 27,268 26,910 27,012 26,186 26,188 14.20%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 31,955 26,478 27,268 26,910 27,012 26,186 26,188 14.20%
NOSH 169,436 167,692 170,000 168,400 171,724 169,600 171,388 -0.76%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -2.08% 1.50% 3.35% 4.89% 4.77% 4.22% 5.35% -
ROE -3.44% 2.28% 4.73% 6.70% 7.33% 6.95% 9.18% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 31.14 24.03 22.64 21.91 24.19 25.43 26.22 12.15%
EPS -0.65 0.36 0.76 1.07 1.15 1.07 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1886 0.1579 0.1604 0.1598 0.1573 0.1544 0.1528 15.08%
Adjusted Per Share Value based on latest NOSH - 168,400
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 24.99 19.09 18.22 17.48 19.67 20.42 21.28 11.31%
EPS -0.52 0.29 0.61 0.85 0.94 0.86 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1513 0.1254 0.1291 0.1274 0.1279 0.124 0.124 14.19%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.23 0.30 0.31 0.28 0.28 0.29 0.25 -
P/RPS 0.74 1.25 1.37 1.28 1.16 1.14 0.95 -15.35%
P/EPS -35.49 83.43 40.88 26.14 24.28 27.01 17.82 -
EY -2.82 1.20 2.45 3.83 4.12 3.70 5.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.90 1.93 1.75 1.78 1.88 1.64 -17.91%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 26/02/08 27/11/07 29/08/07 30/05/07 26/02/07 -
Price 0.18 0.25 0.25 0.31 0.24 0.27 0.31 -
P/RPS 0.58 1.04 1.10 1.41 0.99 1.06 1.18 -37.74%
P/EPS -27.78 69.52 32.97 28.94 20.82 25.15 22.09 -
EY -3.60 1.44 3.03 3.46 4.80 3.98 4.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.58 1.56 1.94 1.53 1.75 2.03 -39.75%

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