[GOCEAN] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 100.66%
YoY- -99.01%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 27,983 31,542 45,052 26,208 18,779 9,048 7,467 24.60%
PBT -1,245 -2,785 -79 15 819 149 657 -
Tax 0 0 17 -7 -10 -47 -40 -
NP -1,245 -2,785 -62 8 809 102 617 -
-
NP to SH -1,245 -2,785 -62 8 809 102 617 -
-
Tax Rate - - - 46.67% 1.22% 31.54% 6.09% -
Total Cost 29,228 34,327 45,114 26,200 17,970 8,946 6,850 27.32%
-
Net Worth 10,164 9,896 12,291 18,945 24,961 27,268 26,188 -14.58%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 10,164 9,896 12,291 18,945 24,961 27,268 26,188 -14.58%
NOSH 185,820 175,157 155,000 169,305 168,541 170,000 171,388 1.35%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -4.45% -8.83% -0.14% 0.03% 4.31% 1.13% 8.26% -
ROE -12.25% -28.14% -0.50% 0.04% 3.24% 0.37% 2.36% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.06 18.01 29.07 15.48 11.14 5.32 4.36 22.92%
EPS -0.67 -1.59 -0.04 0.00 0.48 0.06 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0565 0.0793 0.1119 0.1481 0.1604 0.1528 -15.72%
Adjusted Per Share Value based on latest NOSH - 169,305
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.25 14.94 21.34 12.41 8.89 4.28 3.54 24.57%
EPS -0.59 -1.32 -0.03 0.00 0.38 0.05 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0481 0.0469 0.0582 0.0897 0.1182 0.1291 0.124 -14.58%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.34 0.07 0.10 0.09 0.14 0.31 0.25 -
P/RPS 2.26 0.39 0.34 0.58 1.26 5.82 5.74 -14.37%
P/EPS -50.75 -4.40 -250.00 1,904.69 29.17 516.67 69.44 -
EY -1.97 -22.71 -0.40 0.05 3.43 0.19 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.22 1.24 1.26 0.80 0.95 1.93 1.64 24.85%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 27/02/12 22/02/11 24/02/10 27/02/09 26/02/08 26/02/07 -
Price 0.265 0.28 0.08 0.08 0.14 0.25 0.31 -
P/RPS 1.76 1.55 0.28 0.52 1.26 4.70 7.12 -20.76%
P/EPS -39.55 -17.61 -200.00 1,693.06 29.17 416.67 86.11 -
EY -2.53 -5.68 -0.50 0.06 3.43 0.24 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.84 4.96 1.01 0.71 0.95 1.56 2.03 15.56%

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