[ICON] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 42.28%
YoY- -30.26%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 203,884 195,520 167,072 192,236 165,736 207,332 254,376 -3.61%
PBT -34,552 97,932 -42,044 -22,992 -30,036 -10,688 10,976 -
Tax -2,576 -11,464 84,728 -7,248 5,932 -2,340 -140 62.40%
NP -37,128 86,468 42,684 -30,240 -24,104 -13,028 10,836 -
-
NP to SH -44,608 81,436 -30,580 -34,508 -26,492 -20,024 10,836 -
-
Tax Rate - 11.71% - - - - 1.28% -
Total Cost 241,012 109,052 124,388 222,476 189,840 220,360 243,540 -0.17%
-
Net Worth 336,954 197,897 46,851 495,124 558,338 712,903 1,083,010 -17.66%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 336,954 197,897 46,851 495,124 558,338 712,903 1,083,010 -17.66%
NOSH 2,703,188 2,377,000 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 14.84%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -18.21% 44.22% 25.55% -15.73% -14.54% -6.28% 4.26% -
ROE -13.24% 41.15% -65.27% -6.97% -4.74% -2.81% 1.00% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 7.62 12.83 14.19 16.33 14.08 17.61 21.61 -15.93%
EPS -1.68 5.36 -25.96 -2.92 -2.40 -1.60 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1259 0.1299 0.0398 0.4206 0.4743 0.6056 0.92 -28.19%
Adjusted Per Share Value based on latest NOSH - 1,177,185
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 32.69 31.35 26.79 30.83 26.58 33.25 40.79 -3.61%
EPS -7.15 13.06 -4.90 -5.53 -4.25 -3.21 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5403 0.3173 0.0751 0.794 0.8953 1.1432 1.7367 -17.66%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.115 0.045 0.095 0.205 0.475 0.365 0.665 -
P/RPS 1.51 0.35 0.67 1.26 3.37 2.07 3.08 -11.19%
P/EPS -6.90 0.84 -3.66 -6.99 -21.11 -21.46 72.24 -
EY -14.49 118.79 -27.34 -14.30 -4.74 -4.66 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.35 2.39 0.49 1.00 0.60 0.72 3.97%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 15/05/20 31/05/19 24/05/18 31/05/17 26/05/16 28/05/15 -
Price 0.105 0.075 0.08 0.155 0.245 0.38 0.505 -
P/RPS 1.38 0.58 0.56 0.95 1.74 2.16 2.34 -8.41%
P/EPS -6.30 1.40 -3.08 -5.29 -10.89 -22.34 54.86 -
EY -15.87 71.27 -32.47 -18.91 -9.19 -4.48 1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.58 2.01 0.37 0.52 0.63 0.55 7.09%

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