[ICON] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -22935.12%
YoY- 68.9%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 51,736 53,185 48,059 50,156 58,132 54,904 41,434 15.93%
PBT -9,326 -3,467 -5,748 -41,663 1,646 -2,386 -7,509 15.52%
Tax -776 -110 -1,812 -4,275 -144 -1,109 1,483 -
NP -10,102 -3,577 -7,560 -45,938 1,502 -3,495 -6,026 41.07%
-
NP to SH -11,580 -4,663 -8,627 -46,812 205 -6,555 -6,623 45.08%
-
Tax Rate - - - - 8.75% - - -
Total Cost 61,838 56,762 55,619 96,094 56,630 58,399 47,460 19.27%
-
Net Worth 478,996 490,297 495,124 506,071 551,864 551,746 558,338 -9.70%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 478,996 490,297 495,124 506,071 551,864 551,746 558,338 -9.70%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -19.53% -6.73% -15.73% -91.59% 2.58% -6.37% -14.54% -
ROE -2.42% -0.95% -1.74% -9.25% 0.04% -1.19% -1.19% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.39 4.52 4.08 4.26 4.94 4.66 3.52 15.84%
EPS -1.00 -0.40 -0.73 -3.98 0.00 -0.60 -0.60 40.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4069 0.4165 0.4206 0.4299 0.4688 0.4687 0.4743 -9.70%
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.30 8.53 7.71 8.04 9.32 8.80 6.64 16.02%
EPS -1.86 -0.75 -1.38 -7.51 0.03 -1.05 -1.06 45.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7681 0.7862 0.794 0.8115 0.8849 0.8848 0.8953 -9.70%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.145 0.13 0.205 0.23 0.285 0.235 0.475 -
P/RPS 3.30 2.88 5.02 5.40 5.77 5.04 13.50 -60.87%
P/EPS -14.74 -32.82 -27.97 -5.78 1,636.57 -42.20 -84.43 -68.72%
EY -6.78 -3.05 -3.57 -17.29 0.06 -2.37 -1.18 220.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.49 0.54 0.61 0.50 1.00 -49.36%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 29/08/18 24/05/18 27/02/18 24/11/17 25/08/17 31/05/17 -
Price 0.115 0.14 0.155 0.23 0.25 0.215 0.245 -
P/RPS 2.62 3.10 3.80 5.40 5.06 4.61 6.96 -47.83%
P/EPS -11.69 -35.34 -21.15 -5.78 1,435.59 -38.61 -43.55 -58.35%
EY -8.55 -2.83 -4.73 -17.29 0.07 -2.59 -2.30 139.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.37 0.54 0.53 0.46 0.52 -33.78%

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