[ICON] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 34.31%
YoY- -73.52%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 207,332 266,566 268,298 264,332 254,376 318,877 322,382 -25.47%
PBT -10,688 -363,561 17,702 14,702 10,976 56,400 62,886 -
Tax -2,340 273 -628 -148 -140 2,954 -986 77.82%
NP -13,028 -363,288 17,074 14,554 10,836 59,354 61,900 -
-
NP to SH -20,024 -364,087 17,074 14,554 10,836 59,354 61,900 -
-
Tax Rate - - 3.55% 1.01% 1.28% -5.24% 1.57% -
Total Cost 220,360 629,854 251,224 249,778 243,540 259,523 260,482 -10.54%
-
Net Worth 712,903 727,971 1,096,783 1,088,660 1,083,010 532,743 1,067,824 -23.59%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 712,903 727,971 1,096,783 1,088,660 1,083,010 532,743 1,067,824 -23.59%
NOSH 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -6.28% -136.28% 6.36% 5.51% 4.26% 18.61% 19.20% -
ROE -2.81% -50.01% 1.56% 1.34% 1.00% 11.14% 5.80% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 17.61 22.64 22.79 22.45 21.61 55.07 27.39 -25.48%
EPS -1.60 -30.90 1.47 1.20 0.92 7.41 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6056 0.6184 0.9317 0.9248 0.92 0.92 0.9071 -23.59%
Adjusted Per Share Value based on latest NOSH - 1,177,185
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 33.25 42.75 43.02 42.39 40.79 51.13 51.70 -25.47%
EPS -3.21 -58.38 2.74 2.33 1.74 9.52 9.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1432 1.1673 1.7588 1.7457 1.7367 0.8543 1.7123 -23.59%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.365 0.43 0.335 0.43 0.665 0.745 1.53 -
P/RPS 2.07 1.90 1.47 1.91 3.08 1.35 5.59 -48.40%
P/EPS -21.46 -1.39 23.10 34.78 72.24 7.27 29.10 -
EY -4.66 -71.93 4.33 2.88 1.38 13.76 3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.36 0.46 0.72 0.81 1.69 -49.82%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 29/02/16 24/11/15 26/08/15 28/05/15 11/03/15 26/11/14 -
Price 0.38 0.365 0.355 0.29 0.505 0.725 1.36 -
P/RPS 2.16 1.61 1.56 1.29 2.34 1.32 4.97 -42.59%
P/EPS -22.34 -1.18 24.47 23.46 54.86 7.07 25.86 -
EY -4.48 -84.74 4.09 4.26 1.82 14.14 3.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.38 0.31 0.55 0.79 1.50 -43.88%

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