[ICON] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -1.06%
YoY- -1059.7%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 190,415 209,532 212,540 245,112 289,006 346,405 -11.27%
PBT -432,169 -49,232 -158,580 -372,052 35,641 24,360 -
Tax -6,045 -6,341 3,645 201 3,512 111,614 -
NP -438,214 -55,573 -154,935 -371,851 39,153 135,974 -
-
NP to SH -438,126 -59,897 -161,536 -375,753 39,153 135,974 -
-
Tax Rate - - - - -9.85% -458.19% -
Total Cost 628,629 265,105 367,475 616,963 249,853 210,431 24.45%
-
Net Worth 42,967 490,297 551,746 713,374 1,088,660 0 -
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 42,967 490,297 551,746 713,374 1,088,660 0 -
NOSH 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -230.14% -26.52% -72.90% -151.71% 13.55% 39.25% -
ROE -1,019.67% -12.22% -29.28% -52.67% 3.60% 0.00% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 16.18 17.80 18.05 20.82 24.55 0.43 106.50%
EPS -37.22 -5.09 -13.72 -31.92 3.33 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.4165 0.4687 0.606 0.9248 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 30.53 33.60 34.08 39.31 46.34 55.55 -11.27%
EPS -70.26 -9.60 -25.90 -60.25 6.28 21.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.7862 0.8848 1.1439 1.7457 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.085 0.13 0.235 0.355 0.43 1.85 -
P/RPS 0.53 0.73 1.30 1.70 1.75 426.12 -73.74%
P/EPS -0.23 -2.55 -1.71 -1.11 12.93 1,085.59 -
EY -437.86 -39.14 -58.39 -89.91 7.73 0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 0.31 0.50 0.59 0.46 0.00 -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/08/19 29/08/18 25/08/17 25/08/16 26/08/15 - -
Price 0.05 0.14 0.215 0.32 0.29 0.00 -
P/RPS 0.31 0.79 1.19 1.54 1.18 0.00 -
P/EPS -0.13 -2.75 -1.57 -1.00 8.72 0.00 -
EY -744.36 -36.34 -63.82 -99.75 11.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.34 0.46 0.53 0.31 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