[ICON] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -2.12%
YoY- -973.53%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 193,456 211,251 216,516 254,805 302,404 355,097 -11.43%
PBT -440,433 -48,151 -154,662 -368,977 39,447 33,202 -
Tax -477 -7,340 5,194 -277 3,116 96,781 -
NP -440,910 -55,491 -149,468 -369,254 42,563 129,983 -
-
NP to SH -438,985 -61,789 -154,364 -371,801 42,563 129,983 -
-
Tax Rate - - - - -7.90% -291.49% -
Total Cost 634,366 266,742 365,984 624,059 259,841 225,114 23.00%
-
Net Worth 46,851 495,124 558,338 712,903 1,083,010 257,720 -28.87%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 46,851 495,124 558,338 712,903 1,083,010 257,720 -28.87%
NOSH 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 257,720 35.47%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -227.91% -26.27% -69.03% -144.92% 14.07% 36.60% -
ROE -936.96% -12.48% -27.65% -52.15% 3.93% 50.44% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 16.43 17.95 18.39 21.65 25.69 137.78 -34.62%
EPS -37.29 -5.25 -13.11 -31.58 3.62 50.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0398 0.4206 0.4743 0.6056 0.92 1.00 -47.50%
Adjusted Per Share Value based on latest NOSH - 1,177,185
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 31.07 33.93 34.78 40.93 48.57 57.04 -11.43%
EPS -70.51 -9.92 -24.79 -59.72 6.84 20.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0753 0.7953 0.8968 1.1451 1.7396 0.414 -28.87%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 - -
Price 0.095 0.205 0.475 0.365 0.665 0.00 -
P/RPS 0.58 1.14 2.58 1.69 2.59 0.00 -
P/EPS -0.25 -3.91 -3.62 -1.16 18.39 0.00 -
EY -392.54 -25.60 -27.61 -86.53 5.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 0.49 1.00 0.60 0.72 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/05/19 24/05/18 31/05/17 26/05/16 28/05/15 - -
Price 0.08 0.155 0.245 0.38 0.505 0.00 -
P/RPS 0.49 0.86 1.33 1.76 1.97 0.00 -
P/EPS -0.21 -2.95 -1.87 -1.20 13.97 0.00 -
EY -466.14 -33.86 -53.52 -83.12 7.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 0.37 0.52 0.63 0.55 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