[ICON] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -1226.8%
YoY- -635.92%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 300,884 212,072 201,056 199,747 204,625 226,915 266,566 2.03%
PBT 43,983 42,547 7,313 -435,670 -49,912 -149,825 -363,561 -
Tax -11,972 -11,248 -14,786 -2,129 -4,045 3,126 273 -
NP 32,011 31,299 -7,473 -437,799 -53,957 -146,699 -363,288 -
-
NP to SH 25,578 25,687 -10,417 -439,967 -59,785 -152,747 -364,087 -
-
Tax Rate 27.22% 26.44% 202.19% - - - - -
Total Cost 268,873 180,773 208,529 637,546 258,582 373,614 629,854 -13.21%
-
Net Worth 376,460 307,847 48,853 66,275 506,071 564,931 727,971 -10.39%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 376,460 307,847 48,853 66,275 506,071 564,931 727,971 -10.39%
NOSH 2,703,188 2,664,393 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 14.84%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 10.64% 14.76% -3.72% -219.18% -26.37% -64.65% -136.28% -
ROE 6.79% 8.34% -21.32% -663.85% -11.81% -27.04% -50.01% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 11.16 8.93 17.08 16.97 17.38 19.28 22.64 -11.11%
EPS 0.95 1.08 -0.88 -37.37 -5.08 -12.98 -30.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1396 0.1296 0.0415 0.0563 0.4299 0.4799 0.6184 -21.95%
Adjusted Per Share Value based on latest NOSH - 1,177,185
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 48.25 34.01 32.24 32.03 32.81 36.39 42.75 2.03%
EPS 4.10 4.12 -1.67 -70.55 -9.59 -24.49 -58.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6037 0.4937 0.0783 0.1063 0.8115 0.9059 1.1673 -10.39%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.105 0.115 0.05 0.07 0.23 0.365 0.43 -
P/RPS 0.94 1.29 0.29 0.41 1.32 1.89 1.90 -11.05%
P/EPS 11.07 10.63 -5.65 -0.19 -4.53 -2.81 -1.39 -
EY 9.03 9.40 -17.70 -533.92 -22.08 -35.55 -71.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.89 1.20 1.24 0.54 0.76 0.70 1.15%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 26/02/21 27/02/20 27/02/19 27/02/18 27/02/17 29/02/16 -
Price 0.115 0.12 0.11 0.10 0.23 0.465 0.365 -
P/RPS 1.03 1.34 0.64 0.59 1.32 2.41 1.61 -7.16%
P/EPS 12.12 11.10 -12.43 -0.27 -4.53 -3.58 -1.18 -
EY 8.25 9.01 -8.04 -373.74 -22.08 -27.90 -84.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.93 2.65 1.78 0.54 0.97 0.59 5.63%

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