[ICON] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -6706.91%
YoY- 58.05%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 154,469 96,337 41,434 226,915 173,711 110,713 51,833 106.95%
PBT -8,249 -9,895 -7,509 -149,825 3,165 -1,140 -2,672 111.87%
Tax 230 374 1,483 3,126 -1,685 -145 -585 -
NP -8,019 -9,521 -6,026 -146,699 1,480 -1,285 -3,257 82.23%
-
NP to SH -12,973 -13,178 -6,623 -152,747 -2,244 -4,389 -5,006 88.55%
-
Tax Rate - - - - 53.24% - - -
Total Cost 162,488 105,858 47,460 373,614 172,231 111,998 55,090 105.53%
-
Net Worth 552,885 551,746 558,338 564,931 715,610 664,933 712,903 -15.57%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 552,885 551,746 558,338 564,931 715,610 664,933 712,903 -15.57%
NOSH 1,179,363 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 0.12%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -5.19% -9.88% -14.54% -64.65% 0.85% -1.16% -6.28% -
ROE -2.35% -2.39% -1.19% -27.04% -0.31% -0.66% -0.70% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.10 8.18 3.52 19.28 14.76 10.09 4.40 106.81%
EPS -1.10 -1.10 -0.60 -12.98 -0.20 -0.40 -0.40 96.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4688 0.4687 0.4743 0.4799 0.6079 0.606 0.6056 -15.67%
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.81 15.47 6.66 36.45 27.90 17.78 8.33 106.87%
EPS -2.08 -2.12 -1.06 -24.54 -0.36 -0.70 -0.80 88.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8881 0.8862 0.8968 0.9074 1.1495 1.0681 1.1451 -15.57%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.285 0.235 0.475 0.365 0.32 0.355 0.365 -
P/RPS 2.18 2.87 13.50 1.89 2.17 3.52 8.29 -58.92%
P/EPS -25.91 -20.99 -84.43 -2.81 -167.87 -88.75 -85.83 -54.96%
EY -3.86 -4.76 -1.18 -35.55 -0.60 -1.13 -1.17 121.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 1.00 0.76 0.53 0.59 0.60 1.10%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 31/05/17 27/02/17 28/11/16 25/08/16 26/05/16 -
Price 0.25 0.215 0.245 0.465 0.32 0.32 0.38 -
P/RPS 1.91 2.63 6.96 2.41 2.17 3.17 8.63 -63.37%
P/EPS -22.73 -19.21 -43.55 -3.58 -167.87 -80.00 -89.36 -59.82%
EY -4.40 -5.21 -2.30 -27.90 -0.60 -1.25 -1.12 148.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.52 0.97 0.53 0.53 0.63 -10.87%

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