[ICON] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 40.92%
YoY- 438.28%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 63,594 318,877 241,787 162,037 80,067 334,863 248,332 -59.70%
PBT 2,744 56,400 47,165 28,111 19,697 17,555 43,407 -84.15%
Tax -35 2,954 -740 -632 -197 96,046 -16,157 -98.33%
NP 2,709 59,354 46,425 27,479 19,500 113,601 27,250 -78.57%
-
NP to SH 2,709 59,354 46,425 27,479 19,500 113,601 27,250 -78.57%
-
Tax Rate 1.28% -5.24% 1.57% 2.25% 1.00% -547.11% 37.22% -
Total Cost 60,885 259,523 195,362 134,558 60,567 221,262 221,082 -57.70%
-
Net Worth 1,083,010 532,743 1,067,824 515,371 399,466 378,841 0 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,083,010 532,743 1,067,824 515,371 399,466 378,841 0 -
NOSH 1,177,185 1,177,185 1,177,185 1,177,185 257,720 257,715 24,772,727 -86.90%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.26% 18.61% 19.20% 16.96% 24.35% 33.92% 10.97% -
ROE 0.25% 11.14% 4.35% 5.33% 4.88% 29.99% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.40 55.07 20.54 27.98 31.07 129.94 1.00 208.11%
EPS 0.23 7.41 0.11 0.07 0.08 44.08 0.11 63.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.9071 0.89 1.55 1.47 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,177,185
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.21 51.22 38.84 26.03 12.86 53.79 39.89 -59.72%
EPS 0.44 9.53 7.46 4.41 3.13 18.25 4.38 -78.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7396 0.8557 1.7152 0.8278 0.6416 0.6085 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 - - - -
Price 0.665 0.745 1.53 1.85 0.00 0.00 0.00 -
P/RPS 12.31 1.35 7.45 6.61 0.00 0.00 0.00 -
P/EPS 288.97 7.27 38.80 38.99 0.00 0.00 0.00 -
EY 0.35 13.76 2.58 2.57 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.81 1.69 2.08 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 11/03/15 26/11/14 25/08/14 23/06/14 - - -
Price 0.505 0.725 1.36 1.78 0.00 0.00 0.00 -
P/RPS 9.35 1.32 6.62 6.36 0.00 0.00 0.00 -
P/EPS 219.45 7.07 34.49 37.51 0.00 0.00 0.00 -
EY 0.46 14.14 2.90 2.67 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 1.50 2.00 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