[ICON] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 42.89%
YoY- -0.42%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 225,066 146,558 66,951 300,884 219,990 132,707 50,971 168.90%
PBT 32,131 19,959 6,159 43,983 33,782 12,416 -8,638 -
Tax -10,433 -7,308 -3,260 -11,972 -9,306 -4,803 -644 539.16%
NP 21,698 12,651 2,899 32,011 24,476 7,613 -9,282 -
-
NP to SH 17,926 10,274 2,962 25,578 17,901 3,529 -11,152 -
-
Tax Rate 32.47% 36.62% 52.93% 27.22% 27.55% 38.68% - -
Total Cost 203,368 133,907 64,052 268,873 195,514 125,094 60,253 124.84%
-
Net Worth 394,324 386,191 378,018 376,460 368,072 353,068 336,954 11.04%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 394,324 386,191 378,018 376,460 368,072 353,068 336,954 11.04%
NOSH 2,704,838 2,704,838 2,704,838 2,703,188 2,703,188 2,703,188 2,703,188 0.04%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.64% 8.63% 4.33% 10.64% 11.13% 5.74% -18.21% -
ROE 4.55% 2.66% 0.78% 6.79% 4.86% 1.00% -3.31% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.32 5.42 2.48 11.16 8.16 4.94 1.90 167.41%
EPS 0.66 0.38 0.11 0.95 0.66 0.13 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1458 0.1428 0.1398 0.1396 0.1366 0.1313 0.1259 10.26%
Adjusted Per Share Value based on latest NOSH - 2,703,188
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 36.09 23.50 10.74 48.25 35.28 21.28 8.17 168.97%
EPS 2.87 1.65 0.47 4.10 2.87 0.57 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6323 0.6193 0.6062 0.6037 0.5902 0.5662 0.5403 11.04%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.095 0.09 0.105 0.105 0.10 0.10 0.115 -
P/RPS 1.14 1.66 4.24 0.94 1.22 2.03 6.04 -67.06%
P/EPS 14.33 23.69 95.85 11.07 15.05 76.20 -27.60 -
EY 6.98 4.22 1.04 9.03 6.64 1.31 -3.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.75 0.75 0.73 0.76 0.91 -20.07%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 28/02/22 28/10/21 25/08/21 24/05/21 -
Price 0.145 0.105 0.10 0.115 0.125 0.095 0.105 -
P/RPS 1.74 1.94 4.04 1.03 1.53 1.92 5.51 -53.59%
P/EPS 21.88 27.64 91.29 12.12 18.82 72.39 -25.20 -
EY 4.57 3.62 1.10 8.25 5.31 1.38 -3.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.74 0.72 0.82 0.92 0.72 0.83 12.45%

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