[ICON] QoQ Cumulative 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- 68.95%
YoY- 70.37%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 132,166 63,594 318,877 241,787 162,037 80,067 334,863 -46.28%
PBT 7,351 2,744 56,400 47,165 28,111 19,697 17,555 -44.11%
Tax -74 -35 2,954 -740 -632 -197 96,046 -
NP 7,277 2,709 59,354 46,425 27,479 19,500 113,601 -84.07%
-
NP to SH 7,277 2,709 59,354 46,425 27,479 19,500 113,601 -84.07%
-
Tax Rate 1.01% 1.28% -5.24% 1.57% 2.25% 1.00% -547.11% -
Total Cost 124,889 60,885 259,523 195,362 134,558 60,567 221,262 -31.77%
-
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 0.67% 0.25% 11.14% 4.35% 5.33% 4.88% 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 11.23 5.40 55.07 20.54 27.98 31.07 129.94 -80.53%
EPS 0.60 0.23 7.41 0.11 0.07 0.08 44.08 -94.34%
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 21.19 10.20 51.13 38.77 25.98 12.84 53.70 -46.29%
EPS 1.17 0.43 9.52 7.44 4.41 3.13 18.22 -84.04%
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 3.83 12.31 1.35 7.45 6.61 0.00 0.00 -
P/EPS 69.56 288.97 7.27 38.80 38.99 0.00 0.00 -
EY 1.44 0.35 13.76 2.58 2.57 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 2.58 9.35 1.32 6.62 6.36 0.00 0.00 -
P/EPS 46.91 219.45 7.07 34.49 37.51 0.00 0.00 -
EY 2.13 0.46 14.14 2.90 2.67 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