[ICON] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
15-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 295.44%
YoY- 366.3%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 212,072 157,461 104,882 48,880 201,056 147,266 91,912 74.17%
PBT 42,547 38,361 34,233 24,483 7,313 -4,014 -5,714 -
Tax -11,248 -6,283 -4,439 -2,866 -14,786 -12,777 -5,838 54.52%
NP 31,299 32,078 29,794 21,617 -7,473 -16,791 -11,552 -
-
NP to SH 25,687 27,684 27,258 20,359 -10,417 -17,826 -11,449 -
-
Tax Rate 26.44% 16.38% 12.97% 11.71% 202.19% - - -
Total Cost 180,773 125,383 75,088 27,263 208,529 164,057 103,464 44.81%
-
Net Worth 307,847 302,156 275,818 197,897 48,853 41,436 42,967 269.43%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 307,847 302,156 275,818 197,897 48,853 41,436 42,967 269.43%
NOSH 2,664,393 2,664,393 2,664,393 2,377,000 1,177,185 1,177,185 1,177,185 71.95%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 14.76% 20.37% 28.41% 44.22% -3.72% -11.40% -12.57% -
ROE 8.34% 9.16% 9.88% 10.29% -21.32% -43.02% -26.65% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 8.93 6.92 5.04 3.21 17.08 12.51 7.81 9.30%
EPS 1.08 1.22 1.31 1.34 -0.88 -1.51 0.97 7.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1296 0.1327 0.1326 0.1299 0.0415 0.0352 0.0365 131.85%
Adjusted Per Share Value based on latest NOSH - 2,377,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 34.01 25.25 16.82 7.84 32.24 23.61 14.74 74.16%
EPS 4.12 4.44 4.37 3.26 -1.67 -2.86 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4937 0.4845 0.4423 0.3173 0.0783 0.0664 0.0689 269.46%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.115 0.105 0.115 0.045 0.05 0.045 0.085 -
P/RPS 1.29 1.52 2.28 1.40 0.29 0.36 1.09 11.82%
P/EPS 10.63 8.64 8.78 3.37 -5.65 -2.97 -8.74 -
EY 9.40 11.58 11.40 29.70 -17.70 -33.65 -11.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.79 0.87 0.35 1.20 1.28 2.33 -47.20%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 27/08/20 15/05/20 27/02/20 28/11/19 30/08/19 -
Price 0.12 0.11 0.13 0.075 0.11 0.045 0.05 -
P/RPS 1.34 1.59 2.58 2.34 0.64 0.36 0.64 63.29%
P/EPS 11.10 9.05 9.92 5.61 -12.43 -2.97 -5.14 -
EY 9.01 11.05 10.08 17.82 -8.04 -33.65 -19.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.83 0.98 0.58 2.65 1.28 1.37 -22.66%

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