[ICON] QoQ Cumulative 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- 63.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 80,067 334,863 248,332 155,963 65,300 22.61%
PBT 19,697 17,555 43,407 21,304 4,049 386.46%
Tax -197 96,046 -16,157 -16,199 -931 -78.83%
NP 19,500 113,601 27,250 5,105 3,118 525.40%
-
NP to SH 19,500 113,601 27,250 5,105 3,118 525.40%
-
Tax Rate 1.00% -547.11% 37.22% 76.04% 22.99% -
Total Cost 60,567 221,262 221,082 150,858 62,182 -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 24,772,727 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 4.88% 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 31.07 129.94 1.00 0.61 0.21 14695.23%
EPS 0.08 44.08 0.11 0.02 0.01 700.00%
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 12.84 53.70 39.82 25.01 10.47 22.63%
EPS 3.13 18.22 4.37 0.82 0.50 526.00%
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