[ICON] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 98.16%
YoY- 11.38%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 53,790 55,354 50,144 41,768 46,767 51,736 53,185 0.75%
PBT 11,327 1,700 4,797 -10,511 -417,129 -9,326 -3,467 -
Tax -2,009 -6,939 -5,678 -160 569 -776 -110 589.85%
NP 9,318 -5,239 -881 -10,671 -416,560 -10,102 -3,577 -
-
NP to SH 7,409 -6,376 -3,804 -7,645 -415,097 -11,580 -4,663 -
-
Tax Rate 17.74% 408.18% 118.37% - - - - -
Total Cost 44,472 60,593 51,025 52,439 463,327 61,838 56,762 -14.97%
-
Net Worth 48,853 41,436 42,967 46,851 66,275 478,996 490,297 -78.41%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 48,853 41,436 42,967 46,851 66,275 478,996 490,297 -78.41%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 17.32% -9.46% -1.76% -25.55% -890.71% -19.53% -6.73% -
ROE 15.17% -15.39% -8.85% -16.32% -626.32% -2.42% -0.95% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.57 4.70 4.26 3.55 3.97 4.39 4.52 0.73%
EPS 0.63 -0.54 0.32 -6.49 -35.26 -1.00 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0415 0.0352 0.0365 0.0398 0.0563 0.4069 0.4165 -78.41%
Adjusted Per Share Value based on latest NOSH - 1,177,185
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.63 8.88 8.04 6.70 7.50 8.30 8.53 0.77%
EPS 1.19 -1.02 -0.61 -1.23 -66.56 -1.86 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0783 0.0664 0.0689 0.0751 0.1063 0.7681 0.7862 -78.42%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.05 0.045 0.085 0.095 0.07 0.145 0.13 -
P/RPS 1.09 0.96 2.00 2.68 1.76 3.30 2.88 -47.58%
P/EPS 7.94 -8.31 -26.30 -14.63 -0.20 -14.74 -32.82 -
EY 12.59 -12.04 -3.80 -6.84 -503.74 -6.78 -3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.28 2.33 2.39 1.24 0.36 0.31 145.92%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 30/08/19 31/05/19 27/02/19 26/11/18 29/08/18 -
Price 0.11 0.045 0.05 0.08 0.10 0.115 0.14 -
P/RPS 2.41 0.96 1.17 2.25 2.52 2.62 3.10 -15.41%
P/EPS 17.48 -8.31 -15.47 -12.32 -0.28 -11.69 -35.34 -
EY 5.72 -12.04 -6.46 -8.12 -352.62 -8.55 -2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 1.28 1.37 2.01 1.78 0.28 0.34 291.63%

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