[ICON] QoQ 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- 1013.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 81,971 80,067 86,531 97,836 90,663 65,300 19.96%
PBT 8,413 19,697 -25,852 22,102 17,255 4,049 79.56%
Tax -434 -197 112,202 43 -15,267 -931 -45.71%
NP 7,979 19,500 86,350 22,145 1,988 3,118 112.14%
-
NP to SH 7,979 19,500 86,350 22,145 1,988 3,118 112.14%
-
Tax Rate 5.16% 1.00% - -0.19% 88.48% 22.99% -
Total Cost 73,992 60,567 181 75,691 88,675 62,182 14.93%
-
Net Worth 515,371 399,466 378,908 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 515,371 399,466 378,908 0 0 0 -
NOSH 1,177,185 257,720 257,761 24,605,554 19,880,000 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 9.73% 24.35% 99.79% 22.63% 2.19% 4.77% -
ROE 1.55% 4.88% 22.79% 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 14.16 31.07 33.57 0.40 0.46 0.21 2809.89%
EPS 0.01 0.08 33.50 0.09 0.01 0.01 0.00%
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 13.17 12.86 13.90 15.72 14.56 10.49 19.97%
EPS 1.28 3.13 13.87 3.56 0.32 0.50 112.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8278 0.6416 0.6086 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 13.07 0.00 0.00 0.00 0.00 0.00 -
P/EPS 134.26 0.00 0.00 0.00 0.00 0.00 -
EY 0.74 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 12.57 0.00 0.00 0.00 0.00 0.00 -
P/EPS 129.18 0.00 0.00 0.00 0.00 0.00 -
EY 0.77 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