[ICON] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -93.83%
YoY- 106.68%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 81,736 50,971 54,611 52,578 56,002 48,880 53,790 32.20%
PBT 21,054 -8,638 4,186 4,128 9,750 24,483 11,327 51.23%
Tax -4,160 -644 -4,965 -1,845 -1,573 -2,866 -2,009 62.53%
NP 16,894 -9,282 -779 2,283 8,177 21,617 9,318 48.74%
-
NP to SH 14,682 -11,152 -1,998 426 6,899 20,359 7,409 57.83%
-
Tax Rate 19.76% - 118.61% 44.69% 16.13% 11.71% 17.74% -
Total Cost 64,842 60,253 55,390 50,295 47,825 27,263 44,472 28.61%
-
Net Worth 353,068 336,954 307,847 302,156 275,818 197,897 48,853 274.25%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 353,068 336,954 307,847 302,156 275,818 197,897 48,853 274.25%
NOSH 2,703,188 2,703,188 2,664,393 2,664,393 2,664,393 2,377,000 1,177,185 74.14%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 20.67% -18.21% -1.43% 4.34% 14.60% 44.22% 17.32% -
ROE 4.16% -3.31% -0.65% 0.14% 2.50% 10.29% 15.17% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.04 1.90 2.30 2.31 2.69 3.21 4.57 -23.81%
EPS 0.55 -0.42 -0.08 0.02 0.33 1.34 0.63 -8.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1313 0.1259 0.1296 0.1327 0.1326 0.1299 0.0415 115.66%
Adjusted Per Share Value based on latest NOSH - 2,664,393
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 13.11 8.17 8.76 8.43 8.98 7.84 8.63 32.18%
EPS 2.35 -1.79 -0.32 0.07 1.11 3.26 1.19 57.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5662 0.5403 0.4937 0.4845 0.4423 0.3173 0.0783 274.39%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.10 0.115 0.115 0.105 0.115 0.045 0.05 -
P/RPS 3.29 6.04 5.00 4.55 4.27 1.40 1.09 108.99%
P/EPS 18.32 -27.60 -136.72 561.23 34.67 3.37 7.94 74.69%
EY 5.46 -3.62 -0.73 0.18 2.88 29.70 12.59 -42.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.91 0.89 0.79 0.87 0.35 1.20 -26.27%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 24/05/21 26/02/21 27/11/20 27/08/20 15/05/20 27/02/20 -
Price 0.095 0.105 0.12 0.11 0.13 0.075 0.11 -
P/RPS 3.13 5.51 5.22 4.76 4.83 2.34 2.41 19.05%
P/EPS 17.40 -25.20 -142.66 587.96 39.20 5.61 17.48 -0.30%
EY 5.75 -3.97 -0.70 0.17 2.55 17.82 5.72 0.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.83 0.93 0.83 0.98 0.58 2.65 -58.08%

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