[ICON] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -24.76%
YoY- -91.71%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 293,320 209,948 196,354 203,974 205,958 231,614 268,298 1.49%
PBT 45,042 51,148 -5,352 24,722 -10,998 4,220 17,702 16.82%
Tax -12,408 -8,377 -17,036 -53,041 306 -2,246 -628 64.34%
NP 32,634 42,770 -22,388 -28,318 -10,692 1,973 17,074 11.39%
-
NP to SH 23,868 36,912 -23,768 -33,160 -17,297 -2,992 17,074 5.73%
-
Tax Rate 27.55% 16.38% - 214.55% - 53.22% 3.55% -
Total Cost 260,685 167,177 218,742 232,293 216,650 229,641 251,224 0.61%
-
Net Worth 368,072 302,156 41,436 478,996 552,885 715,610 1,096,783 -16.62%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 368,072 302,156 41,436 478,996 552,885 715,610 1,096,783 -16.62%
NOSH 2,703,188 2,664,393 1,177,185 1,177,185 1,179,363 1,177,185 1,177,185 14.84%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 11.13% 20.37% -11.40% -13.88% -5.19% 0.85% 6.36% -
ROE 6.48% 12.22% -57.36% -6.92% -3.13% -0.42% 1.56% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 10.89 9.22 16.68 17.33 17.46 19.68 22.79 -11.57%
EPS 0.88 1.63 -2.01 -2.80 -1.47 -0.27 1.47 -8.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1366 0.1327 0.0352 0.4069 0.4688 0.6079 0.9317 -27.36%
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 47.04 33.67 31.49 32.71 33.03 37.14 43.02 1.49%
EPS 3.83 5.92 -3.81 -5.32 -2.77 -0.48 2.74 5.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5902 0.4845 0.0664 0.7681 0.8866 1.1475 1.7588 -16.62%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.10 0.105 0.045 0.145 0.285 0.32 0.335 -
P/RPS 0.92 1.14 0.27 0.84 1.63 1.63 1.47 -7.50%
P/EPS 11.29 6.48 -2.23 -5.15 -19.43 -125.90 23.10 -11.23%
EY 8.86 15.44 -44.87 -19.43 -5.15 -0.79 4.33 12.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 1.28 0.36 0.61 0.53 0.36 12.49%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 28/10/21 27/11/20 28/11/19 26/11/18 24/11/17 28/11/16 24/11/15 -
Price 0.125 0.11 0.045 0.115 0.25 0.32 0.355 -
P/RPS 1.15 1.19 0.27 0.66 1.43 1.63 1.56 -4.95%
P/EPS 14.11 6.79 -2.23 -4.08 -17.05 -125.90 24.47 -8.76%
EY 7.09 14.74 -44.87 -24.49 -5.87 -0.79 4.09 9.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.83 1.28 0.28 0.53 0.53 0.38 15.86%

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