[ICON] YoY 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- 45.95%
YoY- 28.86%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 81,736 56,002 50,144 53,185 54,904 58,880 68,573 2.96%
PBT 21,054 9,750 4,797 -3,467 -2,386 1,532 4,607 28.79%
Tax -4,160 -1,573 -5,678 -110 -1,109 440 -38 118.56%
NP 16,894 8,177 -881 -3,577 -3,495 1,972 4,569 24.32%
-
NP to SH 14,682 6,899 -3,804 -4,663 -6,555 617 4,569 21.45%
-
Tax Rate 19.76% 16.13% 118.37% - - -28.72% 0.82% -
Total Cost 64,842 47,825 51,025 56,762 58,399 56,908 64,004 0.21%
-
Net Worth 353,068 275,818 42,967 490,297 551,746 713,374 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 42,967 490,297 551,746 713,374 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 20.67% 14.60% -1.76% -6.73% -6.37% 3.35% 6.66% -
ROE 4.16% 2.50% -8.85% -0.95% -1.19% 0.09% 0.42% -
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 3.04 2.69 4.26 4.52 4.66 5.00 5.83 -10.27%
EPS 0.55 0.33 0.32 -0.40 -0.60 0.10 0.40 5.44%
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 13.11 8.98 8.04 8.53 8.80 9.44 11.00 2.96%
EPS 2.35 1.11 -0.61 -0.75 -1.05 0.10 0.73 21.49%
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 1.1439 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 3.29 4.27 2.00 2.88 5.04 7.10 7.38 -12.58%
P/EPS 18.32 34.67 -26.30 -32.82 -42.20 677.31 110.79 -25.89%
EY 5.46 2.88 -3.80 -3.05 -2.37 0.15 0.90 35.01%
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 3.13 4.83 1.17 3.10 4.61 6.40 4.98 -7.44%
P/EPS 17.40 39.20 -15.47 -35.34 -38.61 610.53 74.72 -21.54%
EY 5.75 2.55 -6.46 -2.83 -2.59 0.16 1.34 27.44%
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