[GOCEAN] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 42.26%
YoY- 34.55%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 26,444 110,232 192,136 101,776 86,308 90,048 40,184 -6.73%
PBT -5,308 224 -1,504 -4,160 -6,332 -4,768 2,092 -
Tax 0 0 0 0 -24 -44 -100 -
NP -5,308 224 -1,504 -4,160 -6,356 -4,812 1,992 -
-
NP to SH -5,308 224 -1,504 -4,160 -6,356 -4,812 1,992 -
-
Tax Rate - 0.00% - - - - 4.78% -
Total Cost 31,752 110,008 193,640 105,936 92,664 94,860 38,192 -3.02%
-
Net Worth 12,759 10,770 11,433 13,605 20,132 31,955 27,012 -11.74%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 12,759 10,770 11,433 13,605 20,132 31,955 27,012 -11.74%
NOSH 204,153 186,666 170,909 170,491 169,042 169,436 171,724 2.92%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -20.07% 0.20% -0.78% -4.09% -7.36% -5.34% 4.96% -
ROE -41.60% 2.08% -13.15% -30.58% -31.57% -15.06% 7.37% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 12.95 59.05 112.42 59.70 51.06 53.15 23.40 -9.38%
EPS -2.60 0.12 -0.88 -2.44 -3.76 -2.84 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0577 0.0669 0.0798 0.1191 0.1886 0.1573 -14.24%
Adjusted Per Share Value based on latest NOSH - 170,491
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 12.52 52.20 90.99 48.20 40.87 42.64 19.03 -6.73%
EPS -2.51 0.11 -0.71 -1.97 -3.01 -2.28 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0604 0.051 0.0541 0.0644 0.0953 0.1513 0.1279 -11.74%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.235 0.20 0.07 0.05 0.13 0.23 0.28 -
P/RPS 1.81 0.34 0.06 0.08 0.25 0.43 1.20 7.08%
P/EPS -9.04 166.67 -7.95 -2.05 -3.46 -8.10 24.14 -
EY -11.06 0.60 -12.57 -48.80 -28.92 -12.35 4.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 3.47 1.05 0.63 1.09 1.22 1.78 13.26%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 17/08/12 23/08/11 20/08/10 21/08/09 27/08/08 29/08/07 -
Price 0.20 0.22 0.06 0.04 0.13 0.18 0.24 -
P/RPS 1.54 0.37 0.05 0.07 0.25 0.34 1.03 6.92%
P/EPS -7.69 183.33 -6.82 -1.64 -3.46 -6.34 20.69 -
EY -13.00 0.55 -14.67 -61.00 -28.92 -15.78 4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.81 0.90 0.50 1.09 0.95 1.53 13.07%

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