[ICON] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 12.63%
YoY- 70.37%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 264,332 254,376 318,877 322,382 324,074 320,268 334,863 -14.62%
PBT 14,702 10,976 56,400 62,886 56,222 78,788 17,555 -11.18%
Tax -148 -140 2,954 -986 -1,264 -788 96,046 -
NP 14,554 10,836 59,354 61,900 54,958 78,000 113,601 -74.68%
-
NP to SH 14,554 10,836 59,354 61,900 54,958 78,000 113,601 -74.68%
-
Tax Rate 1.01% 1.28% -5.24% 1.57% 2.25% 1.00% -547.11% -
Total Cost 249,778 243,540 259,523 260,482 269,116 242,268 221,262 8.44%
-
Net Worth 1,088,660 1,083,010 532,743 1,067,824 515,371 399,466 378,841 102.51%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,088,660 1,083,010 532,743 1,067,824 515,371 399,466 378,841 102.51%
NOSH 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 257,720 257,715 176.06%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.51% 4.26% 18.61% 19.20% 16.96% 24.35% 33.92% -
ROE 1.34% 1.00% 11.14% 5.80% 10.66% 19.53% 29.99% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.45 21.61 55.07 27.39 55.96 124.27 129.94 -69.07%
EPS 1.20 0.92 7.41 0.15 0.14 0.32 44.08 -91.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9248 0.92 0.92 0.9071 0.89 1.55 1.47 -26.64%
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.39 40.79 51.13 51.70 51.97 51.36 53.70 -14.62%
EPS 2.33 1.74 9.52 9.93 8.81 12.51 18.22 -74.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7457 1.7367 0.8543 1.7123 0.8264 0.6406 0.6075 102.51%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 - - -
Price 0.43 0.665 0.745 1.53 1.85 0.00 0.00 -
P/RPS 1.91 3.08 1.35 5.59 3.31 0.00 0.00 -
P/EPS 34.78 72.24 7.27 29.10 19.49 0.00 0.00 -
EY 2.88 1.38 13.76 3.44 5.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.72 0.81 1.69 2.08 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 11/03/15 26/11/14 25/08/14 23/06/14 - -
Price 0.29 0.505 0.725 1.36 1.78 0.00 0.00 -
P/RPS 1.29 2.34 1.32 4.97 3.18 0.00 0.00 -
P/EPS 23.46 54.86 7.07 25.86 18.76 0.00 0.00 -
EY 4.26 1.82 14.14 3.87 5.33 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.55 0.79 1.50 2.00 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