[ICON] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 168.62%
YoY- -73.52%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 101,244 96,337 110,713 132,166 162,037 155,963 -8.27%
PBT -9,216 -9,895 -1,140 7,351 28,111 21,304 -
Tax -1,922 374 -145 -74 -632 -16,199 -34.69%
NP -11,138 -9,521 -1,285 7,277 27,479 5,105 -
-
NP to SH -13,290 -13,178 -4,389 7,277 27,479 5,105 -
-
Tax Rate - - - 1.01% 2.25% 76.04% -
Total Cost 112,382 105,858 111,998 124,889 134,558 150,858 -5.71%
-
Net Worth 490,297 551,746 664,933 1,088,660 515,371 0 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 490,297 551,746 664,933 1,088,660 515,371 0 -
NOSH 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 25,525,000 -45.93%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -11.00% -9.88% -1.16% 5.51% 16.96% 3.27% -
ROE -2.71% -2.39% -0.66% 0.67% 5.33% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 8.60 8.18 10.09 11.23 27.98 0.61 69.71%
EPS -1.13 -1.10 -0.40 0.60 0.07 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4165 0.4687 0.606 0.9248 0.89 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 16.24 15.45 17.75 21.19 25.98 25.01 -8.26%
EPS -2.13 -2.11 -0.70 1.17 4.41 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7862 0.8848 1.0663 1.7457 0.8264 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 - -
Price 0.13 0.235 0.355 0.43 1.85 0.00 -
P/RPS 1.51 2.87 3.52 3.83 6.61 0.00 -
P/EPS -11.51 -20.99 -88.75 69.56 38.99 0.00 -
EY -8.68 -4.76 -1.13 1.44 2.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.50 0.59 0.46 2.08 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/18 25/08/17 25/08/16 26/08/15 25/08/14 - -
Price 0.14 0.215 0.32 0.29 1.78 0.00 -
P/RPS 1.63 2.63 3.17 2.58 6.36 0.00 -
P/EPS -12.40 -19.21 -80.00 46.91 37.51 0.00 -
EY -8.06 -5.21 -1.25 2.13 2.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.46 0.53 0.31 2.00 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