[ICON] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 48.87%
YoY- -117.52%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 147,266 152,981 154,469 173,711 201,224 241,787 248,332 -8.33%
PBT -4,014 18,542 -8,249 3,165 13,277 47,165 43,407 -
Tax -12,777 -39,781 230 -1,685 -471 -740 -16,157 -3.83%
NP -16,791 -21,239 -8,019 1,480 12,806 46,425 27,250 -
-
NP to SH -17,826 -24,870 -12,973 -2,244 12,806 46,425 27,250 -
-
Tax Rate - 214.55% - 53.24% 3.55% 1.57% 37.22% -
Total Cost 164,057 174,220 162,488 172,231 188,418 195,362 221,082 -4.84%
-
Net Worth 41,436 478,996 552,885 715,610 1,096,783 1,067,824 0 -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 41,436 478,996 552,885 715,610 1,096,783 1,067,824 0 -
NOSH 1,177,185 1,177,185 1,179,363 1,177,185 1,177,185 1,177,185 24,772,727 -39.80%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -11.40% -13.88% -5.19% 0.85% 6.36% 19.20% 10.97% -
ROE -43.02% -5.19% -2.35% -0.31% 1.17% 4.35% 0.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 12.51 13.00 13.10 14.76 17.09 20.54 1.00 52.33%
EPS -1.51 -2.10 -1.10 -0.20 1.10 0.11 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 0.4069 0.4688 0.6079 0.9317 0.9071 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 23.61 24.53 24.77 27.86 32.27 38.77 39.82 -8.33%
EPS -2.86 -3.99 -2.08 -0.36 2.05 7.44 4.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.7681 0.8866 1.1475 1.7588 1.7123 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 - -
Price 0.045 0.145 0.285 0.32 0.335 1.53 0.00 -
P/RPS 0.36 1.12 2.18 2.17 1.96 7.45 0.00 -
P/EPS -2.97 -6.86 -25.91 -167.87 30.79 38.80 0.00 -
EY -33.65 -14.57 -3.86 -0.60 3.25 2.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.36 0.61 0.53 0.36 1.69 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 26/11/18 24/11/17 28/11/16 24/11/15 26/11/14 - -
Price 0.045 0.115 0.25 0.32 0.355 1.36 0.00 -
P/RPS 0.36 0.88 1.91 2.17 2.08 6.62 0.00 -
P/EPS -2.97 -5.44 -22.73 -167.87 32.63 34.49 0.00 -
EY -33.65 -18.37 -4.40 -0.60 3.06 2.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.28 0.53 0.53 0.38 1.50 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