[ICON] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 316.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 241,787 162,037 80,067 334,863 248,332 155,963 65,300 139.14%
PBT 47,165 28,111 19,697 17,555 43,407 21,304 4,049 413.09%
Tax -740 -632 -197 96,046 -16,157 -16,199 -931 -14.18%
NP 46,425 27,479 19,500 113,601 27,250 5,105 3,118 504.23%
-
NP to SH 46,425 27,479 19,500 113,601 27,250 5,105 3,118 504.23%
-
Tax Rate 1.57% 2.25% 1.00% -547.11% 37.22% 76.04% 22.99% -
Total Cost 195,362 134,558 60,567 221,262 221,082 150,858 62,182 114.36%
-
Net Worth 1,067,824 515,371 399,466 378,841 0 0 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,067,824 515,371 399,466 378,841 0 0 0 -
NOSH 1,177,185 1,177,185 257,720 257,715 24,772,727 25,525,000 31,180,000 -88.72%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 19.20% 16.96% 24.35% 33.92% 10.97% 3.27% 4.77% -
ROE 4.35% 5.33% 4.88% 29.99% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.54 27.98 31.07 129.94 1.00 0.61 0.21 2016.94%
EPS 0.11 0.07 0.08 44.08 0.11 0.02 0.01 393.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9071 0.89 1.55 1.47 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 257,761
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 38.84 26.03 12.86 53.79 39.89 25.05 10.49 139.14%
EPS 7.46 4.41 3.13 18.25 4.38 0.82 0.50 505.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7152 0.8278 0.6416 0.6085 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 - - - - - -
Price 1.53 1.85 0.00 0.00 0.00 0.00 0.00 -
P/RPS 7.45 6.61 0.00 0.00 0.00 0.00 0.00 -
P/EPS 38.80 38.99 0.00 0.00 0.00 0.00 0.00 -
EY 2.58 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 0.00 -
P/NAPS 1.69 2.08 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 25/08/14 23/06/14 - - - - -
Price 1.36 1.78 0.00 0.00 0.00 0.00 0.00 -
P/RPS 6.62 6.36 0.00 0.00 0.00 0.00 0.00 -
P/EPS 34.49 37.51 0.00 0.00 0.00 0.00 0.00 -
EY 2.90 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 0.00 -
P/NAPS 1.50 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