[ICON] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 231.65%
YoY- 112.81%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 56,816 55,806 79,607 81,736 56,002 50,144 53,185 1.10%
PBT 10,119 7,484 13,800 21,054 9,750 4,797 -3,467 -
Tax -2,444 -1,621 -4,048 -4,160 -1,573 -5,678 -110 67.58%
NP 7,675 5,863 9,752 16,894 8,177 -881 -3,577 -
-
NP to SH 6,790 4,437 7,312 14,682 6,899 -3,804 -4,663 -
-
Tax Rate 24.15% 21.66% 29.33% 19.76% 16.13% 118.37% - -
Total Cost 49,141 49,943 69,855 64,842 47,825 51,025 56,762 -2.37%
-
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 13.51% 10.51% 12.25% 20.67% 14.60% -1.76% -6.73% -
ROE 1.96% 1.17% 1.89% 4.16% 2.50% -8.85% -0.95% -
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 9.98 2.06 2.94 3.04 2.69 4.26 4.52 14.09%
EPS 1.19 0.16 0.27 0.55 0.33 0.32 -0.40 -
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 - 2,703,188
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 9.11 8.95 12.77 13.11 8.98 8.04 8.53 1.10%
EPS 1.09 0.71 1.17 2.35 1.11 -0.61 -0.75 -
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 9.92 3.39 3.06 3.29 4.27 2.00 2.88 22.86%
P/EPS 83.00 42.69 33.29 18.32 34.67 -26.30 -32.82 -
EY 1.20 2.34 3.00 5.46 2.88 -3.80 -3.05 -
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 11.72 4.36 3.57 3.13 4.83 1.17 3.10 24.78%
P/EPS 98.10 54.89 38.84 17.40 39.20 -15.47 -35.34 -
EY 1.02 1.82 2.57 5.75 2.55 -6.46 -2.83 -
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