[ICON] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -1669.07%
YoY- -635.92%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 147,266 91,912 41,768 199,747 152,981 101,244 48,059 110.82%
PBT -4,014 -5,714 -10,511 -435,670 18,542 -9,216 -5,748 -21.27%
Tax -12,777 -5,838 21,182 -2,129 -39,781 -1,922 -1,812 267.28%
NP -16,791 -11,552 10,671 -437,799 -21,239 -11,138 -7,560 70.14%
-
NP to SH -17,826 -11,449 -7,645 -439,967 -24,870 -13,290 -8,627 62.15%
-
Tax Rate - - - - 214.55% - - -
Total Cost 164,057 103,464 31,097 637,546 174,220 112,382 55,619 105.53%
-
Net Worth 41,436 42,967 46,851 66,275 478,996 490,297 495,124 -80.83%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 41,436 42,967 46,851 66,275 478,996 490,297 495,124 -80.83%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -11.40% -12.57% 25.55% -219.18% -13.88% -11.00% -15.73% -
ROE -43.02% -26.65% -16.32% -663.85% -5.19% -2.71% -1.74% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 12.51 7.81 3.55 16.97 13.00 8.60 4.08 110.91%
EPS -1.51 0.97 -6.49 -37.37 -2.10 -1.13 -0.73 62.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 0.0365 0.0398 0.0563 0.4069 0.4165 0.4206 -80.83%
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 23.61 14.74 6.70 32.03 24.53 16.24 7.71 110.73%
EPS -2.86 -1.84 -1.23 -70.55 -3.99 -2.13 -1.38 62.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.0689 0.0751 0.1063 0.7681 0.7862 0.794 -80.84%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.045 0.085 0.095 0.07 0.145 0.13 0.205 -
P/RPS 0.36 1.09 2.68 0.41 1.12 1.51 5.02 -82.71%
P/EPS -2.97 -8.74 -14.63 -0.19 -6.86 -11.51 -27.97 -77.54%
EY -33.65 -11.44 -6.84 -533.92 -14.57 -8.68 -3.57 345.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 2.33 2.39 1.24 0.36 0.31 0.49 89.56%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 30/08/19 31/05/19 27/02/19 26/11/18 29/08/18 24/05/18 -
Price 0.045 0.05 0.08 0.10 0.115 0.14 0.155 -
P/RPS 0.36 0.64 2.25 0.59 0.88 1.63 3.80 -79.18%
P/EPS -2.97 -5.14 -12.32 -0.27 -5.44 -12.40 -21.15 -72.95%
EY -33.65 -19.45 -8.12 -373.74 -18.37 -8.06 -4.73 269.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.37 2.01 1.78 0.28 0.34 0.37 128.56%

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