[ICON] YoY Annualized 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- 12.63%
YoY- 70.37%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 205,958 231,614 268,298 322,382 331,109 -11.18%
PBT -10,998 4,220 17,702 62,886 57,876 -
Tax 306 -2,246 -628 -986 -21,542 -
NP -10,692 1,973 17,074 61,900 36,333 -
-
NP to SH -17,297 -2,992 17,074 61,900 36,333 -
-
Tax Rate - 53.22% 3.55% 1.57% 37.22% -
Total Cost 216,650 229,641 251,224 260,482 294,776 -7.40%
-
Net Worth 552,885 715,610 1,096,783 1,067,824 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 552,885 715,610 1,096,783 1,067,824 0 -
NOSH 1,179,363 1,177,185 1,177,185 1,177,185 24,772,728 -53.26%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -5.19% 0.85% 6.36% 19.20% 10.97% -
ROE -3.13% -0.42% 1.56% 5.80% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 17.46 19.68 22.79 27.39 1.34 89.90%
EPS -1.47 -0.27 1.47 0.15 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4688 0.6079 0.9317 0.9071 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 33.03 37.14 43.02 51.70 53.10 -11.18%
EPS -2.77 -0.48 2.74 9.93 5.83 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8866 1.1475 1.7588 1.7123 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 - -
Price 0.285 0.32 0.335 1.53 0.00 -
P/RPS 1.63 1.63 1.47 5.59 0.00 -
P/EPS -19.43 -125.90 23.10 29.10 0.00 -
EY -5.15 -0.79 4.33 3.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.36 1.69 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 24/11/17 28/11/16 24/11/15 26/11/14 - -
Price 0.25 0.32 0.355 1.36 0.00 -
P/RPS 1.43 1.63 1.56 4.97 0.00 -
P/EPS -17.05 -125.90 24.47 25.86 0.00 -
EY -5.87 -0.79 4.09 3.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.38 1.50 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