[ICON] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 212.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 322,382 324,074 320,268 334,863 331,109 311,926 261,200 15.04%
PBT 62,886 56,222 78,788 17,555 57,876 42,608 16,196 146.83%
Tax -986 -1,264 -788 96,046 -21,542 -32,398 -3,724 -58.73%
NP 61,900 54,958 78,000 113,601 36,333 10,210 12,472 190.67%
-
NP to SH 61,900 54,958 78,000 113,601 36,333 10,210 12,472 190.67%
-
Tax Rate 1.57% 2.25% 1.00% -547.11% 37.22% 76.04% 22.99% -
Total Cost 260,482 269,116 242,268 221,262 294,776 301,716 248,728 3.12%
-
Net Worth 1,067,824 515,371 399,466 378,841 0 0 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,067,824 515,371 399,466 378,841 0 0 0 -
NOSH 1,177,185 1,177,185 257,720 257,715 24,772,728 25,525,000 31,180,000 -88.72%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 19.20% 16.96% 24.35% 33.92% 10.97% 3.27% 4.77% -
ROE 5.80% 10.66% 19.53% 29.99% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.39 55.96 124.27 129.94 1.34 1.22 0.84 918.48%
EPS 0.15 0.14 0.32 44.08 0.15 0.04 0.04 141.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9071 0.89 1.55 1.47 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 257,761
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 51.70 51.97 51.36 53.70 53.10 50.02 41.88 15.06%
EPS 9.93 8.81 12.51 18.22 5.83 1.64 2.00 190.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7123 0.8264 0.6406 0.6075 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 - - - - - -
Price 1.53 1.85 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.59 3.31 0.00 0.00 0.00 0.00 0.00 -
P/EPS 29.10 19.49 0.00 0.00 0.00 0.00 0.00 -
EY 3.44 5.13 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.08 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 25/08/14 23/06/14 - - - - -
Price 1.36 1.78 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.97 3.18 0.00 0.00 0.00 0.00 0.00 -
P/EPS 25.86 18.76 0.00 0.00 0.00 0.00 0.00 -
EY 3.87 5.33 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.00 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