[ICON] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 246.86%
YoY- 191.13%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 87,359 99,132 146,558 132,707 104,882 91,912 101,244 -2.42%
PBT -16,396 5,210 19,959 12,416 34,233 -5,714 -9,216 10.06%
Tax -1,574 -3,578 -7,308 -4,803 -4,439 -5,838 -1,922 -3.27%
NP -17,970 1,632 12,651 7,613 29,794 -11,552 -11,138 8.29%
-
NP to SH -16,811 182 10,274 3,529 27,258 -11,449 -13,290 3.99%
-
Tax Rate - 68.68% 36.62% 38.68% 12.97% - - -
Total Cost 105,329 97,500 133,907 125,094 75,088 103,464 112,382 -1.07%
-
Net Worth 347,267 378,865 386,191 353,068 275,818 42,967 490,297 -5.58%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 347,267 378,865 386,191 353,068 275,818 42,967 490,297 -5.58%
NOSH 622,563 2,706,540 2,704,838 2,703,188 2,664,393 1,177,185 1,177,185 -10.06%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -20.57% 1.65% 8.63% 5.74% 28.41% -12.57% -11.00% -
ROE -4.84% 0.05% 2.66% 1.00% 9.88% -26.65% -2.71% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 15.35 3.66 5.42 4.94 5.04 7.81 8.60 10.12%
EPS -2.95 0.01 0.38 0.13 1.31 0.97 -1.13 17.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.14 0.1428 0.1313 0.1326 0.0365 0.4165 6.55%
Adjusted Per Share Value based on latest NOSH - 2,704,838
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 14.01 15.90 23.50 21.28 16.82 14.74 16.24 -2.42%
EPS -2.70 0.03 1.65 0.57 4.37 -1.84 -2.13 4.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5569 0.6075 0.6193 0.5662 0.4423 0.0689 0.7862 -5.58%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.99 0.07 0.09 0.10 0.115 0.085 0.13 -
P/RPS 6.45 1.91 1.66 2.03 2.28 1.09 1.51 27.35%
P/EPS -33.53 1,040.84 23.69 76.20 8.78 -8.74 -11.51 19.48%
EY -2.98 0.10 4.22 1.31 11.40 -11.44 -8.68 -16.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.50 0.63 0.76 0.87 2.33 0.31 31.69%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 24/08/23 25/08/22 25/08/21 27/08/20 30/08/19 29/08/18 -
Price 1.17 0.09 0.105 0.095 0.13 0.05 0.14 -
P/RPS 7.62 2.46 1.94 1.92 2.58 0.64 1.63 29.27%
P/EPS -39.62 1,338.22 27.64 72.39 9.92 -5.14 -12.40 21.34%
EY -2.52 0.07 3.62 1.38 10.08 -19.45 -8.06 -17.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.64 0.74 0.72 0.98 1.37 0.34 33.41%

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