[ICON] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -79.05%
YoY- -86.11%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 65,342 69,057 68,573 63,594 77,090 79,749 81,971 -13.99%
PBT -376,838 5,926 4,607 2,744 9,235 19,055 8,413 -
Tax 743 -397 -38 -35 3,694 -109 -434 -
NP -376,095 5,529 4,569 2,709 12,929 18,946 7,979 -
-
NP to SH -376,893 5,529 4,569 2,709 12,929 18,946 7,979 -
-
Tax Rate - 6.70% 0.82% 1.28% -40.00% 0.57% 5.16% -
Total Cost 441,437 63,528 64,004 60,885 64,161 60,803 73,992 227.87%
-
Net Worth 727,971 1,096,783 1,088,660 1,083,010 532,743 1,067,824 515,371 25.81%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 727,971 1,096,783 1,088,660 1,083,010 532,743 1,067,824 515,371 25.81%
NOSH 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -575.58% 8.01% 6.66% 4.26% 16.77% 23.76% 9.73% -
ROE -51.77% 0.50% 0.42% 0.25% 2.43% 1.77% 1.55% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.55 5.87 5.83 5.40 13.31 6.77 14.16 -46.35%
EPS -32.00 0.50 0.40 0.23 2.23 0.03 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6184 0.9317 0.9248 0.92 0.92 0.9071 0.89 -21.49%
Adjusted Per Share Value based on latest NOSH - 1,177,185
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.50 11.09 11.01 10.21 12.38 12.81 13.17 -13.98%
EPS -60.54 0.89 0.73 0.44 2.08 3.04 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1693 1.7617 1.7487 1.7396 0.8557 1.7152 0.8278 25.81%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.43 0.335 0.43 0.665 0.745 1.53 1.85 -
P/RPS 7.75 5.71 7.38 12.31 5.60 22.58 13.07 -29.35%
P/EPS -1.34 71.33 110.79 288.97 33.37 95.06 134.26 -
EY -74.46 1.40 0.90 0.35 3.00 1.05 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.36 0.46 0.72 0.81 1.69 2.08 -51.52%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 24/11/15 26/08/15 28/05/15 11/03/15 26/11/14 25/08/14 -
Price 0.365 0.355 0.29 0.505 0.725 1.36 1.78 -
P/RPS 6.58 6.05 4.98 9.35 5.45 20.08 12.57 -34.97%
P/EPS -1.14 75.58 74.72 219.45 32.47 84.50 129.18 -
EY -87.72 1.32 1.34 0.46 3.08 1.18 0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.38 0.31 0.55 0.79 1.50 2.00 -55.58%

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