[GOCEAN] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -3.95%
YoY- -18.36%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 36,900 41,542 43,125 44,930 50,714 49,881 45,520 -13.04%
PBT 1,838 2,056 1,878 2,395 2,486 2,710 3,263 -31.77%
Tax -34 -76 -57 10 18 14 -77 -41.98%
NP 1,804 1,980 1,821 2,405 2,504 2,724 3,186 -31.53%
-
NP to SH 1,804 1,980 1,821 2,405 2,504 2,724 3,186 -31.53%
-
Tax Rate 1.85% 3.70% 3.04% -0.42% -0.72% -0.52% 2.36% -
Total Cost 35,096 39,562 41,304 42,525 48,210 47,157 42,334 -11.74%
-
Net Worth 26,910 27,012 26,186 26,188 25,449 24,696 24,776 5.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 26,910 27,012 26,186 26,188 25,449 24,696 24,776 5.65%
NOSH 168,400 171,724 169,600 171,388 170,571 169,499 170,400 -0.78%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.89% 4.77% 4.22% 5.35% 4.94% 5.46% 7.00% -
ROE 6.70% 7.33% 6.95% 9.18% 9.84% 11.03% 12.86% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.91 24.19 25.43 26.22 29.73 29.43 26.71 -12.36%
EPS 1.07 1.15 1.07 1.40 1.47 1.61 1.87 -31.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.1573 0.1544 0.1528 0.1492 0.1457 0.1454 6.49%
Adjusted Per Share Value based on latest NOSH - 171,388
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.47 19.67 20.42 21.28 24.02 23.62 21.56 -13.07%
EPS 0.85 0.94 0.86 1.14 1.19 1.29 1.51 -31.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1274 0.1279 0.124 0.124 0.1205 0.117 0.1173 5.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.28 0.28 0.29 0.25 0.23 0.41 0.54 -
P/RPS 1.28 1.16 1.14 0.95 0.77 1.39 2.02 -26.20%
P/EPS 26.14 24.28 27.01 17.82 15.67 25.51 28.88 -6.42%
EY 3.83 4.12 3.70 5.61 6.38 3.92 3.46 7.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.78 1.88 1.64 1.54 2.81 3.71 -39.37%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 29/08/07 30/05/07 26/02/07 24/11/06 22/08/06 22/05/06 -
Price 0.31 0.24 0.27 0.31 0.28 0.29 0.30 -
P/RPS 1.41 0.99 1.06 1.18 0.94 0.99 1.12 16.57%
P/EPS 28.94 20.82 25.15 22.09 19.07 18.05 16.05 48.09%
EY 3.46 4.80 3.98 4.53 5.24 5.54 6.23 -32.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.53 1.75 2.03 1.88 1.99 2.06 -3.91%

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