[ICON] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
23-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 14.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 318,877 328,318 346,405 355,097 340,330 -6.30%
PBT 56,400 21,313 24,360 33,202 17,554 221.29%
Tax 2,954 111,462 111,614 96,781 96,047 -96.92%
NP 59,354 132,775 135,974 129,983 113,601 -47.75%
-
NP to SH 59,354 132,775 135,974 129,983 113,601 -47.75%
-
Tax Rate -5.24% -522.98% -458.19% -291.49% -547.15% -
Total Cost 259,523 195,543 210,431 225,114 226,729 14.46%
-
Net Worth 532,743 0 0 257,720 378,908 40.59%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 532,743 0 0 257,720 378,908 40.59%
NOSH 1,177,185 1,177,185 1,177,185 257,720 257,761 356.69%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.61% 40.44% 39.25% 36.60% 33.38% -
ROE 11.14% 0.00% 0.00% 50.44% 29.98% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 55.07 0.52 0.43 137.78 132.03 -58.28%
EPS 10.25 0.21 0.17 50.44 44.07 -76.74%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.00 0.00 1.00 1.47 -37.41%
Adjusted Per Share Value based on latest NOSH - 257,720
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 51.22 52.74 55.64 57.04 54.67 -6.31%
EPS 9.53 21.33 21.84 20.88 18.25 -47.78%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8557 0.00 0.00 0.414 0.6086 40.60%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 31/12/14 30/09/14 30/06/14 - - -
Price 0.745 1.53 1.85 0.00 0.00 -
P/RPS 1.35 294.30 426.12 0.00 0.00 -
P/EPS 7.27 727.73 1,085.59 0.00 0.00 -
EY 13.76 0.14 0.09 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 11/03/15 - - - - -
Price 0.725 0.00 0.00 0.00 0.00 -
P/RPS 1.32 0.00 0.00 0.00 0.00 -
P/EPS 7.07 0.00 0.00 0.00 0.00 -
EY 14.14 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 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