[ICON] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -18.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 320,268 334,863 331,109 311,926 261,200 22.61%
PBT 78,788 17,555 57,876 42,608 16,196 386.46%
Tax -788 96,046 -21,542 -32,398 -3,724 -78.83%
NP 78,000 113,601 36,333 10,210 12,472 525.40%
-
NP to SH 78,000 113,601 36,333 10,210 12,472 525.40%
-
Tax Rate 1.00% -547.11% 37.22% 76.04% 22.99% -
Total Cost 242,268 221,262 294,776 301,716 248,728 -2.59%
-
Net Worth 399,466 378,841 0 0 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 399,466 378,841 0 0 0 -
NOSH 257,720 257,715 24,772,728 25,525,000 31,180,000 -99.17%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 24.35% 33.92% 10.97% 3.27% 4.77% -
ROE 19.53% 29.99% 0.00% 0.00% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 124.27 129.94 1.34 1.22 0.84 14694.04%
EPS 0.32 44.08 0.15 0.04 0.04 700.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.47 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 19,880,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 51.36 53.70 53.10 50.02 41.88 22.63%
EPS 12.51 18.22 5.83 1.64 2.00 525.49%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6406 0.6075 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 23/06/14 - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -

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