[ICON] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
23-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -77.42%
YoY- 525.4%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 77,090 79,749 81,971 80,067 86,531 97,836 90,663 -10.22%
PBT 9,235 19,055 8,413 19,697 -25,852 22,102 17,255 -34.00%
Tax 3,694 -109 -434 -197 112,202 43 -15,267 -
NP 12,929 18,946 7,979 19,500 86,350 22,145 1,988 247.23%
-
NP to SH 12,929 18,946 7,979 19,500 86,350 22,145 1,988 247.23%
-
Tax Rate -40.00% 0.57% 5.16% 1.00% - -0.19% 88.48% -
Total Cost 64,161 60,803 73,992 60,567 181 75,691 88,675 -19.35%
-
Net Worth 532,743 1,067,824 515,371 399,466 378,908 0 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 532,743 1,067,824 515,371 399,466 378,908 0 0 -
NOSH 1,177,185 1,177,185 1,177,185 257,720 257,761 24,605,554 19,880,000 -84.72%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 16.77% 23.76% 9.73% 24.35% 99.79% 22.63% 2.19% -
ROE 2.43% 1.77% 1.55% 4.88% 22.79% 0.00% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.31 6.77 14.16 31.07 33.57 0.40 0.46 836.73%
EPS 2.23 0.03 0.01 0.08 33.50 0.09 0.01 3541.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.9071 0.89 1.55 1.47 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 257,720
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.36 12.79 13.14 12.84 13.88 15.69 14.54 -10.23%
EPS 2.07 3.04 1.28 3.13 13.85 3.55 0.32 245.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8543 1.7123 0.8264 0.6406 0.6076 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 - - - - -
Price 0.745 1.53 1.85 0.00 0.00 0.00 0.00 -
P/RPS 5.60 22.58 13.07 0.00 0.00 0.00 0.00 -
P/EPS 33.37 95.06 134.26 0.00 0.00 0.00 0.00 -
EY 3.00 1.05 0.74 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 0.81 1.69 2.08 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/03/15 26/11/14 25/08/14 23/06/14 - - - -
Price 0.725 1.36 1.78 0.00 0.00 0.00 0.00 -
P/RPS 5.45 20.08 12.57 0.00 0.00 0.00 0.00 -
P/EPS 32.47 84.50 129.18 0.00 0.00 0.00 0.00 -
EY 3.08 1.18 0.77 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 0.79 1.50 2.00 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