[ICON] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 93.05%
YoY- 11.38%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 201,056 196,354 183,824 167,072 199,747 203,974 202,488 -0.47%
PBT 7,313 -5,352 -11,428 -42,044 -435,670 24,722 -18,432 -
Tax -14,786 -17,036 -11,676 84,728 -2,129 -53,041 -3,844 144.89%
NP -7,473 -22,388 -23,104 42,684 -437,799 -28,318 -22,276 -51.62%
-
NP to SH -10,417 -23,768 -22,898 -30,580 -439,967 -33,160 -26,580 -46.35%
-
Tax Rate 202.19% - - - - 214.55% - -
Total Cost 208,529 218,742 206,928 124,388 637,546 232,293 224,764 -4.86%
-
Net Worth 48,853 41,436 42,967 46,851 66,275 478,996 490,297 -78.41%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 48,853 41,436 42,967 46,851 66,275 478,996 490,297 -78.41%
NOSH 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -3.72% -11.40% -12.57% 25.55% -219.18% -13.88% -11.00% -
ROE -21.32% -57.36% -53.29% -65.27% -663.85% -6.92% -5.42% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 17.08 16.68 15.62 14.19 16.97 17.33 17.20 -0.46%
EPS -0.88 -2.01 1.94 -25.96 -37.37 -2.80 -2.26 -46.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0415 0.0352 0.0365 0.0398 0.0563 0.4069 0.4165 -78.41%
Adjusted Per Share Value based on latest NOSH - 1,177,185
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 32.24 31.49 29.48 26.79 32.03 32.71 32.47 -0.47%
EPS -1.67 -3.81 -3.67 -4.90 -70.55 -5.32 -4.26 -46.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0783 0.0664 0.0689 0.0751 0.1063 0.7681 0.7862 -78.42%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.05 0.045 0.085 0.095 0.07 0.145 0.13 -
P/RPS 0.29 0.27 0.54 0.67 0.41 0.84 0.76 -47.29%
P/EPS -5.65 -2.23 -4.37 -3.66 -0.19 -5.15 -5.76 -1.27%
EY -17.70 -44.87 -22.88 -27.34 -533.92 -19.43 -17.37 1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.28 2.33 2.39 1.24 0.36 0.31 145.92%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 30/08/19 31/05/19 27/02/19 26/11/18 29/08/18 -
Price 0.11 0.045 0.05 0.08 0.10 0.115 0.14 -
P/RPS 0.64 0.27 0.32 0.56 0.59 0.66 0.81 -14.49%
P/EPS -12.43 -2.23 -2.57 -3.08 -0.27 -4.08 -6.20 58.79%
EY -8.04 -44.87 -38.90 -32.47 -373.74 -24.49 -16.13 -37.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 1.28 1.37 2.01 1.78 0.28 0.34 291.63%

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