[ICON] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 33.89%
YoY- 338.08%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 99,132 146,558 132,707 104,882 91,912 101,244 96,337 0.47%
PBT 5,210 19,959 12,416 34,233 -5,714 -9,216 -9,895 -
Tax -3,578 -7,308 -4,803 -4,439 -5,838 -1,922 374 -
NP 1,632 12,651 7,613 29,794 -11,552 -11,138 -9,521 -
-
NP to SH 182 10,274 3,529 27,258 -11,449 -13,290 -13,178 -
-
Tax Rate 68.68% 36.62% 38.68% 12.97% - - - -
Total Cost 97,500 133,907 125,094 75,088 103,464 112,382 105,858 -1.36%
-
Net Worth 378,865 386,191 353,068 275,818 42,967 490,297 551,746 -6.07%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 378,865 386,191 353,068 275,818 42,967 490,297 551,746 -6.07%
NOSH 2,706,540 2,704,838 2,703,188 2,664,393 1,177,185 1,177,185 1,177,185 14.87%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 1.65% 8.63% 5.74% 28.41% -12.57% -11.00% -9.88% -
ROE 0.05% 2.66% 1.00% 9.88% -26.65% -2.71% -2.39% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.66 5.42 4.94 5.04 7.81 8.60 8.18 -12.53%
EPS 0.01 0.38 0.13 1.31 0.97 -1.13 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1428 0.1313 0.1326 0.0365 0.4165 0.4687 -18.23%
Adjusted Per Share Value based on latest NOSH - 2,664,393
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 15.90 23.50 21.28 16.82 14.74 16.24 15.45 0.47%
EPS 0.03 1.65 0.57 4.37 -1.84 -2.13 -2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6075 0.6193 0.5662 0.4423 0.0689 0.7862 0.8848 -6.07%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.07 0.09 0.10 0.115 0.085 0.13 0.235 -
P/RPS 1.91 1.66 2.03 2.28 1.09 1.51 2.87 -6.55%
P/EPS 1,040.84 23.69 76.20 8.78 -8.74 -11.51 -20.99 -
EY 0.10 4.22 1.31 11.40 -11.44 -8.68 -4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.76 0.87 2.33 0.31 0.50 0.00%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 25/08/21 27/08/20 30/08/19 29/08/18 25/08/17 -
Price 0.09 0.105 0.095 0.13 0.05 0.14 0.215 -
P/RPS 2.46 1.94 1.92 2.58 0.64 1.63 2.63 -1.10%
P/EPS 1,338.22 27.64 72.39 9.92 -5.14 -12.40 -19.21 -
EY 0.07 3.62 1.38 10.08 -19.45 -8.06 -5.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.72 0.98 1.37 0.34 0.46 5.65%

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