[GOCEAN] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -37.88%
YoY- 61.67%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 272,060 144,617 142,082 121,567 37,372 9,984 77,139 23.36%
PBT 2,223 -1,826 -653 -404 -1,054 -4,074 -498 -
Tax 0 0 0 0 0 0 0 -
NP 2,223 -1,826 -653 -404 -1,054 -4,074 -498 -
-
NP to SH 2,223 -1,826 -653 -404 -1,054 -4,074 -498 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 269,837 146,443 142,735 121,971 38,426 14,058 77,637 23.06%
-
Net Worth 22,278 22,577 19,700 19,673 18,005 9,911 10,089 14.10%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 22,278 22,577 19,700 19,673 18,005 9,911 10,089 14.10%
NOSH 289,710 289,710 263,373 263,373 263,373 202,686 184,444 7.81%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.82% -1.26% -0.46% -0.33% -2.82% -40.81% -0.65% -
ROE 9.98% -8.09% -3.31% -2.05% -5.85% -41.10% -4.94% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 93.91 53.04 53.95 46.16 15.55 4.93 41.82 14.42%
EPS 0.77 -0.67 -0.25 -0.15 -0.44 -2.01 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0769 0.0828 0.0748 0.0747 0.0749 0.0489 0.0547 5.83%
Adjusted Per Share Value based on latest NOSH - 263,373
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 128.84 68.49 67.29 57.57 17.70 4.73 36.53 23.36%
EPS 1.05 -0.86 -0.31 -0.19 -0.50 -1.93 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1055 0.1069 0.0933 0.0932 0.0853 0.0469 0.0478 14.09%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.095 0.165 0.08 0.10 0.14 0.165 0.34 -
P/RPS 0.10 0.31 0.15 0.22 0.90 3.35 0.81 -29.42%
P/EPS 12.38 -24.64 -32.27 -65.19 -31.93 -8.21 -125.93 -
EY 8.08 -4.06 -3.10 -1.53 -3.13 -12.18 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.99 1.07 1.34 1.87 3.37 6.22 -23.55%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 28/02/18 28/02/17 25/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.105 0.15 0.095 0.095 0.15 0.14 0.265 -
P/RPS 0.11 0.28 0.18 0.21 0.96 2.84 0.63 -25.22%
P/EPS 13.68 -22.40 -38.32 -61.93 -34.21 -6.97 -98.15 -
EY 7.31 -4.46 -2.61 -1.61 -2.92 -14.36 -1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.81 1.27 1.27 2.00 2.86 4.84 -18.96%

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