[ICON] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 94.5%
YoY- -284.79%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 226,915 231,614 221,426 207,332 266,566 268,298 264,332 -9.63%
PBT -149,825 4,220 -2,280 -10,688 -363,561 17,702 14,702 -
Tax 3,126 -2,246 -290 -2,340 273 -628 -148 -
NP -146,699 1,973 -2,570 -13,028 -363,288 17,074 14,554 -
-
NP to SH -152,747 -2,992 -8,778 -20,024 -364,087 17,074 14,554 -
-
Tax Rate - 53.22% - - - 3.55% 1.01% -
Total Cost 373,614 229,641 223,996 220,360 629,854 251,224 249,778 30.63%
-
Net Worth 564,931 715,610 664,933 712,903 727,971 1,096,783 1,088,660 -35.29%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 564,931 715,610 664,933 712,903 727,971 1,096,783 1,088,660 -35.29%
NOSH 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -64.65% 0.85% -1.16% -6.28% -136.28% 6.36% 5.51% -
ROE -27.04% -0.42% -1.32% -2.81% -50.01% 1.56% 1.34% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 19.28 19.68 20.18 17.61 22.64 22.79 22.45 -9.60%
EPS -12.98 -0.27 -0.80 -1.60 -30.90 1.47 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4799 0.6079 0.606 0.6056 0.6184 0.9317 0.9248 -35.29%
Adjusted Per Share Value based on latest NOSH - 1,177,185
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 36.45 37.20 35.57 33.30 42.82 43.10 42.46 -9.63%
EPS -24.54 -0.48 -1.41 -3.22 -58.48 2.74 2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9074 1.1495 1.0681 1.1451 1.1693 1.7617 1.7487 -35.29%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.365 0.32 0.355 0.365 0.43 0.335 0.43 -
P/RPS 1.89 1.63 1.76 2.07 1.90 1.47 1.91 -0.69%
P/EPS -2.81 -125.90 -44.37 -21.46 -1.39 23.10 34.78 -
EY -35.55 -0.79 -2.25 -4.66 -71.93 4.33 2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.53 0.59 0.60 0.70 0.36 0.46 39.54%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/11/16 25/08/16 26/05/16 29/02/16 24/11/15 26/08/15 -
Price 0.465 0.32 0.32 0.38 0.365 0.355 0.29 -
P/RPS 2.41 1.63 1.59 2.16 1.61 1.56 1.29 51.40%
P/EPS -3.58 -125.90 -40.00 -22.34 -1.18 24.47 23.46 -
EY -27.90 -0.79 -2.50 -4.48 -84.74 4.09 4.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.53 0.53 0.63 0.59 0.38 0.31 113.19%

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