[ICON] QoQ TTM 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--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 328,318 346,405 355,097 340,330 -4.69%
PBT 21,313 24,360 33,202 17,554 29.61%
Tax 111,462 111,614 96,781 96,047 22.01%
NP 132,775 135,974 129,983 113,601 23.18%
-
NP to SH 132,775 135,974 129,983 113,601 23.18%
-
Tax Rate -522.98% -458.19% -291.49% -547.15% -
Total Cost 195,543 210,431 225,114 226,729 -17.95%
-
Net Worth 0 0 257,720 378,908 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 0 0 257,720 378,908 -
NOSH 1,177,185 1,177,185 257,720 257,761 661.93%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 40.44% 39.25% 36.60% 33.38% -
ROE 0.00% 0.00% 50.44% 29.98% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.52 0.43 137.78 132.03 -99.93%
EPS 0.21 0.17 50.44 44.07 -99.92%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 1.00 1.47 -
Adjusted Per Share Value based on latest NOSH - 257,761
30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.74 55.64 57.04 54.67 -4.69%
EPS 21.33 21.84 20.88 18.25 23.18%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.414 0.6086 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/09/14 30/06/14 - - -
Price 1.53 1.85 0.00 0.00 -
P/RPS 294.30 426.12 0.00 0.00 -
P/EPS 727.73 1,085.59 0.00 0.00 -
EY 0.14 0.09 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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