[ICON] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -54.05%
YoY- -0.85%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 132,707 104,882 91,912 101,244 96,337 110,713 132,166 0.06%
PBT 12,416 34,233 -5,714 -9,216 -9,895 -1,140 7,351 9.12%
Tax -4,803 -4,439 -5,838 -1,922 374 -145 -74 100.34%
NP 7,613 29,794 -11,552 -11,138 -9,521 -1,285 7,277 0.75%
-
NP to SH 3,529 27,258 -11,449 -13,290 -13,178 -4,389 7,277 -11.35%
-
Tax Rate 38.68% 12.97% - - - - 1.01% -
Total Cost 125,094 75,088 103,464 112,382 105,858 111,998 124,889 0.02%
-
Net Worth 353,068 275,818 42,967 490,297 551,746 664,933 1,088,660 -17.09%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 353,068 275,818 42,967 490,297 551,746 664,933 1,088,660 -17.09%
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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.74% 28.41% -12.57% -11.00% -9.88% -1.16% 5.51% -
ROE 1.00% 9.88% -26.65% -2.71% -2.39% -0.66% 0.67% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.94 5.04 7.81 8.60 8.18 10.09 11.23 -12.78%
EPS 0.13 1.31 0.97 -1.13 -1.10 -0.40 0.60 -22.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1313 0.1326 0.0365 0.4165 0.4687 0.606 0.9248 -27.75%
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 21.28 16.82 14.74 16.24 15.45 17.75 21.19 0.07%
EPS 0.57 4.37 -1.84 -2.13 -2.11 -0.70 1.17 -11.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5662 0.4423 0.0689 0.7862 0.8848 1.0663 1.7457 -17.09%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.10 0.115 0.085 0.13 0.235 0.355 0.43 -
P/RPS 2.03 2.28 1.09 1.51 2.87 3.52 3.83 -10.03%
P/EPS 76.20 8.78 -8.74 -11.51 -20.99 -88.75 69.56 1.52%
EY 1.31 11.40 -11.44 -8.68 -4.76 -1.13 1.44 -1.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.87 2.33 0.31 0.50 0.59 0.46 8.72%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 27/08/20 30/08/19 29/08/18 25/08/17 25/08/16 26/08/15 -
Price 0.095 0.13 0.05 0.14 0.215 0.32 0.29 -
P/RPS 1.92 2.58 0.64 1.63 2.63 3.17 2.58 -4.80%
P/EPS 72.39 9.92 -5.14 -12.40 -19.21 -80.00 46.91 7.49%
EY 1.38 10.08 -19.45 -8.06 -5.21 -1.25 2.13 -6.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.98 1.37 0.34 0.46 0.53 0.31 15.06%

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