[ICON] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -29.54%
YoY- 438.28%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 254,376 318,877 322,382 324,074 320,268 334,863 331,109 -16.13%
PBT 10,976 56,400 62,886 56,222 78,788 17,555 57,876 -67.02%
Tax -140 2,954 -986 -1,264 -788 96,046 -21,542 -96.52%
NP 10,836 59,354 61,900 54,958 78,000 113,601 36,333 -55.39%
-
NP to SH 10,836 59,354 61,900 54,958 78,000 113,601 36,333 -55.39%
-
Tax Rate 1.28% -5.24% 1.57% 2.25% 1.00% -547.11% 37.22% -
Total Cost 243,540 259,523 260,482 269,116 242,268 221,262 294,776 -11.96%
-
Net Worth 1,083,010 532,743 1,067,824 515,371 399,466 378,841 0 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,083,010 532,743 1,067,824 515,371 399,466 378,841 0 -
NOSH 1,177,185 1,177,185 1,177,185 1,177,185 257,720 257,715 24,772,728 -86.90%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.26% 18.61% 19.20% 16.96% 24.35% 33.92% 10.97% -
ROE 1.00% 11.14% 5.80% 10.66% 19.53% 29.99% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 21.61 55.07 27.39 55.96 124.27 129.94 1.34 539.39%
EPS 0.92 7.41 0.15 0.14 0.32 44.08 0.15 235.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.9071 0.89 1.55 1.47 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,177,185
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 40.79 51.13 51.70 51.97 51.36 53.70 53.10 -16.13%
EPS 1.74 9.52 9.93 8.81 12.51 18.22 5.83 -55.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7367 0.8543 1.7123 0.8264 0.6406 0.6075 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 - - - -
Price 0.665 0.745 1.53 1.85 0.00 0.00 0.00 -
P/RPS 3.08 1.35 5.59 3.31 0.00 0.00 0.00 -
P/EPS 72.24 7.27 29.10 19.49 0.00 0.00 0.00 -
EY 1.38 13.76 3.44 5.13 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.81 1.69 2.08 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 11/03/15 26/11/14 25/08/14 23/06/14 - - -
Price 0.505 0.725 1.36 1.78 0.00 0.00 0.00 -
P/RPS 2.34 1.32 4.97 3.18 0.00 0.00 0.00 -
P/EPS 54.86 7.07 25.86 18.76 0.00 0.00 0.00 -
EY 1.82 14.14 3.87 5.33 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 1.50 2.00 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