[GOCEAN] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 49.17%
YoY- 8.24%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 96,638 100,197 123,025 143,501 180,439 193,949 175,237 -32.63%
PBT 315 -1,225 -2,186 -2,618 -5,150 -2,444 -2,189 -
Tax 0 0 0 0 0 17 0 -
NP 315 -1,225 -2,186 -2,618 -5,150 -2,427 -2,189 -
-
NP to SH 315 -1,225 -2,186 -2,618 -5,150 -2,427 -2,189 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 96,323 101,422 125,211 146,119 185,589 196,376 177,426 -33.32%
-
Net Worth 10,164 11,450 10,770 10,652 9,896 11,060 11,433 -7.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 10,164 11,450 10,770 10,652 9,896 11,060 11,433 -7.51%
NOSH 185,820 186,486 186,666 176,956 175,157 169,375 170,909 5.70%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.33% -1.22% -1.78% -1.82% -2.85% -1.25% -1.25% -
ROE 3.10% -10.70% -20.30% -24.58% -52.04% -21.94% -19.14% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.01 53.73 65.91 81.09 103.02 114.51 102.53 -36.26%
EPS 0.17 -0.66 -1.17 -1.48 -2.94 -1.43 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0614 0.0577 0.0602 0.0565 0.0653 0.0669 -12.50%
Adjusted Per Share Value based on latest NOSH - 176,956
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 45.77 47.45 58.26 67.96 85.45 91.85 82.99 -32.62%
EPS 0.15 -0.58 -1.04 -1.24 -2.44 -1.15 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0481 0.0542 0.051 0.0504 0.0469 0.0524 0.0541 -7.50%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.34 0.26 0.20 0.22 0.07 0.065 0.07 -
P/RPS 0.65 0.48 0.30 0.27 0.07 0.06 0.07 338.81%
P/EPS 200.57 -39.58 -17.08 -14.87 -2.38 -4.54 -5.47 -
EY 0.50 -2.53 -5.86 -6.72 -42.00 -22.04 -18.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.22 4.23 3.47 3.65 1.24 1.00 1.05 225.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 17/08/12 22/05/12 27/02/12 23/11/11 23/08/11 -
Price 0.265 0.34 0.22 0.19 0.28 0.07 0.06 -
P/RPS 0.51 0.63 0.33 0.23 0.27 0.06 0.06 313.80%
P/EPS 156.33 -51.76 -18.79 -12.84 -9.52 -4.89 -4.68 -
EY 0.64 -1.93 -5.32 -7.79 -10.50 -20.47 -21.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.84 5.54 3.81 3.16 4.96 1.07 0.90 205.38%

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