[ICON] QoQ 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- 137.45%
YoY- -14.45%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
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 68,573 63,594 77,090 79,749 81,971 80,067 86,531 -14.40%
PBT 4,607 2,744 9,235 19,055 8,413 19,697 -25,852 -
Tax -38 -35 3,694 -109 -434 -197 112,202 -
NP 4,569 2,709 12,929 18,946 7,979 19,500 86,350 -85.98%
-
NP to SH 4,569 2,709 12,929 18,946 7,979 19,500 86,350 -85.98%
-
Tax Rate 0.82% 1.28% -40.00% 0.57% 5.16% 1.00% - -
Total Cost 64,004 60,885 64,161 60,803 73,992 60,567 181 4954.59%
-
Net Worth 1,088,660 1,083,010 532,743 1,067,824 515,371 399,466 378,908 102.49%
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 1,067,824 515,371 399,466 378,908 102.49%
NOSH 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 257,720 257,761 176.03%
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 6.66% 4.26% 16.77% 23.76% 9.73% 24.35% 99.79% -
ROE 0.42% 0.25% 2.43% 1.77% 1.55% 4.88% 22.79% -
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 5.83 5.40 13.31 6.77 14.16 31.07 33.57 -68.97%
EPS 0.40 0.23 2.23 0.03 0.01 0.08 33.50 -94.81%
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 11.00 10.20 12.36 12.79 13.14 12.84 13.88 -14.39%
EPS 0.73 0.43 2.07 3.04 1.28 3.13 13.85 -86.01%
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 0.6076 102.49%
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 7.38 12.31 5.60 22.58 13.07 0.00 0.00 -
P/EPS 110.79 288.97 33.37 95.06 134.26 0.00 0.00 -
EY 0.90 0.35 3.00 1.05 0.74 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 4.98 9.35 5.45 20.08 12.57 0.00 0.00 -
P/EPS 74.72 219.45 32.47 84.50 129.18 0.00 0.00 -
EY 1.34 0.46 3.08 1.18 0.77 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