[ICON] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 334,863 331,109 311,926 261,200 39.06%
PBT 17,555 57,876 42,608 16,196 11.28%
Tax 96,046 -21,542 -32,398 -3,724 -
NP 113,601 36,333 10,210 12,472 1776.92%
-
NP to SH 113,601 36,333 10,210 12,472 1776.92%
-
Tax Rate -547.11% 37.22% 76.04% 22.99% -
Total Cost 221,262 294,776 301,716 248,728 -14.38%
-
Net Worth 378,841 0 0 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 378,841 0 0 0 -
NOSH 257,715 24,772,728 25,525,000 31,180,000 -99.82%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 33.92% 10.97% 3.27% 4.77% -
ROE 29.99% 0.00% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 129.94 1.34 1.22 0.84 80440.68%
EPS 44.08 0.15 0.04 0.04 1090849.53%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.47 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 31,180,000
31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 53.79 53.18 50.10 41.96 39.04%
EPS 18.25 5.84 1.64 2.00 1781.44%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.6085 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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