[ICON] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
15-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 295.44%
YoY- 366.3%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 43,325 66,951 50,971 48,880 41,768 48,059 41,434 0.74%
PBT -2,274 6,159 -8,638 24,483 -10,511 -5,748 -7,509 -18.04%
Tax -1,958 -3,260 -644 -2,866 21,182 -1,812 1,483 -
NP -4,232 2,899 -9,282 21,617 10,671 -7,560 -6,026 -5.71%
-
NP to SH -4,255 2,962 -11,152 20,359 -7,645 -8,627 -6,623 -7.10%
-
Tax Rate - 52.93% - 11.71% - - - -
Total Cost 47,557 64,052 60,253 27,263 31,097 55,619 47,460 0.03%
-
Net Worth 351,754 378,018 336,954 197,897 46,851 495,124 558,338 -7.40%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 351,754 378,018 336,954 197,897 46,851 495,124 558,338 -7.40%
NOSH 2,706,540 2,704,838 2,703,188 2,377,000 1,177,185 1,177,185 1,177,185 14.87%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -9.77% 4.33% -18.21% 44.22% 25.55% -15.73% -14.54% -
ROE -1.21% 0.78% -3.31% 10.29% -16.32% -1.74% -1.19% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1.60 2.48 1.90 3.21 3.55 4.08 3.52 -12.30%
EPS -0.16 0.11 -0.42 1.34 -6.49 -0.73 -0.60 -19.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1398 0.1259 0.1299 0.0398 0.4206 0.4743 -19.39%
Adjusted Per Share Value based on latest NOSH - 2,377,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6.95 10.74 8.17 7.84 6.70 7.71 6.64 0.76%
EPS -0.68 0.47 -1.79 3.26 -1.23 -1.38 -1.06 -7.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5641 0.6062 0.5403 0.3173 0.0751 0.794 0.8953 -7.40%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.095 0.105 0.115 0.045 0.095 0.205 0.475 -
P/RPS 5.93 4.24 6.04 1.40 2.68 5.02 13.50 -12.80%
P/EPS -60.41 95.85 -27.60 3.37 -14.63 -27.97 -84.43 -5.42%
EY -1.66 1.04 -3.62 29.70 -6.84 -3.57 -1.18 5.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.91 0.35 2.39 0.49 1.00 -5.10%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 26/05/22 24/05/21 15/05/20 31/05/19 24/05/18 31/05/17 -
Price 0.08 0.10 0.105 0.075 0.08 0.155 0.245 -
P/RPS 5.00 4.04 5.51 2.34 2.25 3.80 6.96 -5.36%
P/EPS -50.87 91.29 -25.20 5.61 -12.32 -21.15 -43.55 2.62%
EY -1.97 1.10 -3.97 17.82 -8.12 -4.73 -2.30 -2.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.72 0.83 0.58 2.01 0.37 0.52 2.97%

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