[GOCEAN] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -33.83%
YoY- -900.54%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 42,576 19,797 16,716 15,187 22,697 49,277 68,905 -27.39%
PBT -2,504 -3,763 -4,787 -5,523 -4,127 -4,225 -1,935 18.69%
Tax 0 0 0 0 0 0 0 -
NP -2,504 -3,763 -4,787 -5,523 -4,127 -4,225 -1,935 18.69%
-
NP to SH -2,504 -3,763 -4,787 -5,523 -4,127 -4,225 -1,935 18.69%
-
Tax Rate - - - - - - - -
Total Cost 45,080 23,560 21,503 20,710 26,824 53,502 70,840 -25.95%
-
Net Worth 18,005 17,048 14,265 14,147 9,840 11,058 12,759 25.73%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 18,005 17,048 14,265 14,147 9,840 11,058 12,759 25.73%
NOSH 263,373 263,373 203,793 201,249 201,228 202,531 204,153 18.45%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -5.88% -19.01% -28.64% -36.37% -18.18% -8.57% -2.81% -
ROE -13.91% -22.07% -33.56% -39.04% -41.94% -38.21% -15.17% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.71 8.65 8.20 7.55 11.28 24.33 33.75 -34.86%
EPS -1.04 -1.64 -2.35 -2.74 -2.05 -2.09 -0.95 6.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0749 0.0745 0.07 0.0703 0.0489 0.0546 0.0625 12.78%
Adjusted Per Share Value based on latest NOSH - 201,249
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.16 9.38 7.92 7.19 10.75 23.34 32.63 -27.39%
EPS -1.19 -1.78 -2.27 -2.62 -1.95 -2.00 -0.92 18.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.0807 0.0676 0.067 0.0466 0.0524 0.0604 25.79%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.14 0.18 0.145 0.125 0.165 0.18 0.235 -
P/RPS 0.79 2.08 1.77 1.66 1.46 0.74 0.70 8.37%
P/EPS -13.44 -10.95 -6.17 -4.55 -8.05 -8.63 -24.79 -33.43%
EY -7.44 -9.14 -16.20 -21.95 -12.43 -11.59 -4.03 50.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.42 2.07 1.78 3.37 3.30 3.76 -37.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 26/11/13 30/08/13 -
Price 0.15 0.14 0.145 0.11 0.14 0.175 0.20 -
P/RPS 0.85 1.62 1.77 1.46 1.24 0.72 0.59 27.47%
P/EPS -14.40 -8.51 -6.17 -4.01 -6.83 -8.39 -21.10 -22.43%
EY -6.94 -11.75 -16.20 -24.95 -14.65 -11.92 -4.74 28.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.88 2.07 1.56 2.86 3.21 3.20 -26.83%

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