[ICON] QoQ Quarter Result on 30-Jun-2023 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 204.28%
YoY- -39.32%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 30,543 42,165 58,492 55,806 43,325 57,501 78,508 -46.67%
PBT -26,515 -1,065 8,745 7,484 -2,274 168,236 12,172 -
Tax 870 -933 -1,662 -1,621 -1,958 -14,816 -3,125 -
NP -25,645 -1,998 7,083 5,863 -4,232 153,420 9,047 -
-
NP to SH -23,601 -1,536 6,210 4,437 -4,255 153,634 7,651 -
-
Tax Rate - - 19.01% 21.66% - 8.81% 25.67% -
Total Cost 56,188 44,163 51,409 49,943 47,557 -95,919 69,461 -13.17%
-
Net Worth 319,566 346,421 378,882 378,865 351,754 366,477 394,324 -13.06%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - 1,353 - - 18,121 - -
Div Payout % - - 21.79% - - 11.79% - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 319,566 346,421 378,882 378,865 351,754 366,477 394,324 -13.06%
NOSH 541,637 541,637 2,706,540 2,706,540 2,706,540 2,704,838 2,704,838 -65.73%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -83.96% -4.74% 12.11% 10.51% -9.77% 266.81% 11.52% -
ROE -7.39% -0.44% 1.64% 1.17% -1.21% 41.92% 1.94% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 5.64 7.79 2.16 2.06 1.60 2.13 2.90 55.74%
EPS -4.36 -0.28 0.23 0.16 -0.16 5.68 0.28 -
DPS 0.00 0.00 0.05 0.00 0.00 0.67 0.00 -
NAPS 0.59 0.64 0.14 0.14 0.13 0.1355 0.1458 153.72%
Adjusted Per Share Value based on latest NOSH - 2,706,540
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 4.90 6.76 9.38 8.95 6.95 9.22 12.59 -46.66%
EPS -3.78 -0.25 1.00 0.71 -0.68 24.64 1.23 -
DPS 0.00 0.00 0.22 0.00 0.00 2.91 0.00 -
NAPS 0.5124 0.5555 0.6076 0.6075 0.5641 0.5877 0.6323 -13.06%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.785 0.585 0.11 0.07 0.095 0.095 0.095 -
P/RPS 13.92 7.51 5.09 3.39 5.93 4.47 3.27 162.42%
P/EPS -18.02 -206.15 47.94 42.69 -60.41 1.67 33.58 -
EY -5.55 -0.49 2.09 2.34 -1.66 59.79 2.98 -
DY 0.00 0.00 0.45 0.00 0.00 7.05 0.00 -
P/NAPS 1.33 0.91 0.79 0.50 0.73 0.70 0.65 61.10%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 29/02/24 29/11/23 24/08/23 24/05/23 28/02/23 24/11/22 -
Price 0.745 0.745 0.505 0.09 0.08 0.12 0.145 -
P/RPS 13.21 9.56 23.37 4.36 5.00 5.64 5.00 90.99%
P/EPS -17.10 -262.54 220.08 54.89 -50.87 2.11 51.26 -
EY -5.85 -0.38 0.45 1.82 -1.97 47.34 1.95 -
DY 0.00 0.00 0.10 0.00 0.00 5.58 0.00 -
P/NAPS 1.26 1.16 3.61 0.64 0.62 0.89 0.99 17.42%

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