[ICON] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 73.43%
YoY- 191.13%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 173,300 282,567 300,088 293,116 267,804 300,884 293,320 -29.61%
PBT -9,096 200,367 42,841 39,918 24,636 43,983 45,042 -
Tax -7,832 -25,249 -13,910 -14,616 -13,040 -11,972 -12,408 -26.43%
NP -16,928 175,118 28,930 25,302 11,596 32,011 32,634 -
-
NP to SH -17,020 171,560 23,901 20,548 11,848 25,578 23,868 -
-
Tax Rate - 12.60% 32.47% 36.62% 52.93% 27.22% 27.55% -
Total Cost 190,228 107,449 271,157 267,814 256,208 268,873 260,685 -18.96%
-
Net Worth 351,754 366,477 394,324 386,191 378,018 376,460 368,072 -2.98%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 18,121 - - - - - -
Div Payout % - 10.56% - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 351,754 366,477 394,324 386,191 378,018 376,460 368,072 -2.98%
NOSH 2,706,540 2,704,838 2,704,838 2,704,838 2,704,838 2,703,188 2,703,188 0.08%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -9.77% 61.97% 9.64% 8.63% 4.33% 10.64% 11.13% -
ROE -4.84% 46.81% 6.06% 5.32% 3.13% 6.79% 6.48% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 6.40 10.45 11.10 10.84 9.90 11.16 10.89 -29.86%
EPS -0.64 6.34 0.88 0.76 0.44 0.95 0.88 -
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1355 0.1458 0.1428 0.1398 0.1396 0.1366 -3.25%
Adjusted Per Share Value based on latest NOSH - 2,704,838
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 27.79 45.31 48.12 47.00 42.94 48.25 47.04 -29.61%
EPS -2.73 27.51 3.83 3.29 1.90 4.10 3.83 -
DPS 0.00 2.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5641 0.5877 0.6323 0.6193 0.6062 0.6037 0.5902 -2.97%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.095 0.095 0.095 0.09 0.105 0.105 0.10 -
P/RPS 1.48 0.91 0.86 0.83 1.06 0.94 0.92 37.33%
P/EPS -15.10 1.50 10.75 11.85 23.96 11.07 11.29 -
EY -6.62 66.77 9.30 8.44 4.17 9.03 8.86 -
DY 0.00 7.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.65 0.63 0.75 0.75 0.73 0.00%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 28/02/23 24/11/22 25/08/22 26/05/22 28/02/22 28/10/21 -
Price 0.08 0.12 0.145 0.105 0.10 0.115 0.125 -
P/RPS 1.25 1.15 1.31 0.97 1.01 1.03 1.15 5.72%
P/EPS -12.72 1.89 16.41 13.82 22.82 12.12 14.11 -
EY -7.86 52.86 6.09 7.24 4.38 8.25 7.09 -
DY 0.00 5.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.89 0.99 0.74 0.72 0.82 0.92 -23.15%

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