[GOCEAN] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -166.76%
YoY- 85.49%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 121,567 37,372 9,984 77,139 124,001 96,209 68,264 10.09%
PBT -404 -1,054 -4,074 -498 -3,432 -1,135 -2,779 -27.47%
Tax 0 0 0 0 0 0 -21 -
NP -404 -1,054 -4,074 -498 -3,432 -1,135 -2,800 -27.56%
-
NP to SH -404 -1,054 -4,074 -498 -3,432 -1,135 -2,800 -27.56%
-
Tax Rate - - - - - - - -
Total Cost 121,971 38,426 14,058 77,637 127,433 97,344 71,064 9.41%
-
Net Worth 19,673 18,005 9,911 10,089 9,893 13,433 18,989 0.59%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 19,673 18,005 9,911 10,089 9,893 13,433 18,989 0.59%
NOSH 263,373 263,373 202,686 184,444 175,102 169,402 169,696 7.59%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -0.33% -2.82% -40.81% -0.65% -2.77% -1.18% -4.10% -
ROE -2.05% -5.85% -41.10% -4.94% -34.69% -8.45% -14.75% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 46.16 15.55 4.93 41.82 70.82 56.79 40.23 2.31%
EPS -0.15 -0.44 -2.01 -0.27 -1.96 -0.67 -1.65 -32.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0747 0.0749 0.0489 0.0547 0.0565 0.0793 0.1119 -6.51%
Adjusted Per Share Value based on latest NOSH - 185,820
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 57.57 17.70 4.73 36.53 58.73 45.56 32.33 10.08%
EPS -0.19 -0.50 -1.93 -0.24 -1.63 -0.54 -1.33 -27.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0932 0.0853 0.0469 0.0478 0.0469 0.0636 0.0899 0.60%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.10 0.14 0.165 0.34 0.07 0.10 0.09 -
P/RPS 0.22 0.90 3.35 0.81 0.10 0.18 0.22 0.00%
P/EPS -65.19 -31.93 -8.21 -125.93 -3.57 -14.93 -5.45 51.19%
EY -1.53 -3.13 -12.18 -0.79 -28.00 -6.70 -18.33 -33.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.87 3.37 6.22 1.24 1.26 0.80 8.97%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 28/02/14 28/02/13 27/02/12 22/02/11 24/02/10 -
Price 0.095 0.15 0.14 0.265 0.28 0.08 0.08 -
P/RPS 0.21 0.96 2.84 0.63 0.40 0.14 0.20 0.81%
P/EPS -61.93 -34.21 -6.97 -98.15 -14.29 -11.94 -4.85 52.85%
EY -1.61 -2.92 -14.36 -1.02 -7.00 -8.38 -20.63 -34.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 2.00 2.86 4.84 4.96 1.01 0.71 10.17%

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