[ICON] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 433.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 162,037 80,067 334,863 248,332 155,963 65,300 106.98%
PBT 28,111 19,697 17,555 43,407 21,304 4,049 371.61%
Tax -632 -197 96,046 -16,157 -16,199 -931 -26.66%
NP 27,479 19,500 113,601 27,250 5,105 3,118 470.83%
-
NP to SH 27,479 19,500 113,601 27,250 5,105 3,118 470.83%
-
Tax Rate 2.25% 1.00% -547.11% 37.22% 76.04% 22.99% -
Total Cost 134,558 60,567 221,262 221,082 150,858 62,182 85.49%
-
Net Worth 515,371 399,466 378,841 0 0 0 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 515,371 399,466 378,841 0 0 0 -
NOSH 1,177,185 257,720 257,715 24,772,727 25,525,000 31,180,000 -92.73%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 16.96% 24.35% 33.92% 10.97% 3.27% 4.77% -
ROE 5.33% 4.88% 29.99% 0.00% 0.00% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.98 31.07 129.94 1.00 0.61 0.21 4919.20%
EPS 0.07 0.08 44.08 0.11 0.02 0.01 374.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 1.55 1.47 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 24,605,554
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.03 12.86 53.79 39.89 25.05 10.49 106.98%
EPS 4.41 3.13 18.25 4.38 0.82 0.50 471.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8278 0.6416 0.6085 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/06/14 - - - - - -
Price 1.85 0.00 0.00 0.00 0.00 0.00 -
P/RPS 6.61 0.00 0.00 0.00 0.00 0.00 -
P/EPS 38.99 0.00 0.00 0.00 0.00 0.00 -
EY 2.57 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/08/14 23/06/14 - - - - -
Price 1.78 0.00 0.00 0.00 0.00 0.00 -
P/RPS 6.36 0.00 0.00 0.00 0.00 0.00 -
P/EPS 37.51 0.00 0.00 0.00 0.00 0.00 -
EY 2.67 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.00 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