[ICON] YoY Quarter Result on 30-Jun-2023 [#2]

Stock

[ICON] ICON OFFSHORE BERHAD

Announcement Date

24-Aug-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Jun-2023 [#2]

Profit Trend

QoQ- 204.28%

YoY- -39.32%

Quarter Report

ICON Bursa Announcement_Q2 FY2023 Final.pdf

Latest QR

Upcoming QR

ICON's Result

ICON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Quarter Result
Revenue	56,816	55,806	79,607	81,736	56,002	50,144	53,185	1.10%
YoY %	1.81%	-29.90%	-2.60%	45.95%	11.68%	-5.72%	-	-
Horiz. %	106.83%	104.93%	149.68%	153.68%	105.30%	94.28%	100.00%	-
PBT	10,119	7,484	13,800	21,054	9,750	4,797	-3,467	-
YoY %	35.21%	-45.77%	-34.45%	115.94%	103.25%	238.36%	-	-
Horiz. %	-291.87%	-215.86%	-398.04%	-607.27%	-281.22%	-138.36%	100.00%	-
Tax	-2,444	-1,621	-4,048	-4,160	-1,573	-5,678	-110	67.58%
YoY %	-50.77%	59.96%	2.69%	-164.46%	72.30%	-5,061.82%	-	-
Horiz. %	2,221.82%	1,473.64%	3,680.00%	3,781.82%	1,430.00%	5,161.82%	100.00%	-
NP	7,675	5,863	9,752	16,894	8,177	-881	-3,577	-
YoY %	30.91%	-39.88%	-42.28%	106.60%	1,028.15%	75.37%	-	-
Horiz. %	-214.57%	-163.91%	-272.63%	-472.30%	-228.60%	24.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,790	4,437	7,312	14,682	6,899	-3,804	-4,663	-
YoY %	53.03%	-39.32%	-50.20%	112.81%	281.36%	18.42%	-	-
Horiz. %	-145.61%	-95.15%	-156.81%	-314.86%	-147.95%	81.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.15%	21.66%	29.33%	19.76%	16.13%	118.37%	-	-
YoY %	11.50%	-26.15%	48.43%	22.50%	-86.37%	0.00%	-	-
Horiz. %	20.40%	18.30%	24.78%	16.69%	13.63%	100.00%	-	-
Total Cost	49,141	49,943	69,855	64,842	47,825	51,025	56,762	-2.37%
YoY %	-1.61%	-28.50%	7.73%	35.58%	-6.27%	-10.11%	-	-
Horiz. %	86.57%	87.99%	123.07%	114.23%	84.26%	89.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	347,267	378,865	386,191	353,068	275,818	42,967	490,297	-5.58%
YoY %	-8.34%	-1.90%	9.38%	28.01%	541.93%	-91.24%	-	-
Horiz. %	70.83%	77.27%	78.77%	72.01%	56.26%	8.76%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	347,267	378,865	386,191	353,068	275,818	42,967	490,297	-5.58%
YoY %	-8.34%	-1.90%	9.38%	28.01%	541.93%	-91.24%	-	-
Horiz. %	70.83%	77.27%	78.77%	72.01%	56.26%	8.76%	100.00%	-
NOSH	622,563	2,706,540	2,704,838	2,703,188	2,664,393	1,177,185	1,177,185	-10.06%
YoY %	-77.00%	0.06%	0.06%	1.46%	126.34%	0.00%	-	-
Horiz. %	52.89%	229.92%	229.77%	229.63%	226.34%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	13.51%	10.51%	12.25%	20.67%	14.60%	-1.76%	-6.73%	-
YoY %	28.54%	-14.20%	-40.74%	41.58%	929.55%	73.85%	-	-
Horiz. %	-200.74%	-156.17%	-182.02%	-307.13%	-216.94%	26.15%	100.00%	-
ROE	1.96%	1.17%	1.89%	4.16%	2.50%	-8.85%	-0.95%	-
YoY %	67.52%	-38.10%	-54.57%	66.40%	128.25%	-831.58%	-	-
Horiz. %	-206.32%	-123.16%	-198.95%	-437.89%	-263.16%	931.58%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	9.98	2.06	2.94	3.04	2.69	4.26	4.52	14.09%
YoY %	384.47%	-29.93%	-3.29%	13.01%	-36.85%	-5.75%	-	-
Horiz. %	220.80%	45.58%	65.04%	67.26%	59.51%	94.25%	100.00%	-
EPS	1.19	0.16	0.27	0.55	0.33	0.32	-0.40	-
YoY %	643.75%	-40.74%	-50.91%	66.67%	3.12%	180.00%	-	-
Horiz. %	-297.50%	-40.00%	-67.50%	-137.50%	-82.50%	-80.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.61	0.14	0.1428	0.1313	0.1326	0.0365	0.4165	6.55%
YoY %	335.71%	-1.96%	8.76%	-0.98%	263.29%	-91.24%	-	-
Horiz. %	146.46%	33.61%	34.29%	31.52%	31.84%	8.76%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 2,706,540
RPS	9.11	8.95	12.77	13.11	8.98	8.04	8.53	1.10%
YoY %	1.79%	-29.91%	-2.59%	45.99%	11.69%	-5.74%	-	-
Horiz. %	106.80%	104.92%	149.71%	153.69%	105.28%	94.26%	100.00%	-
EPS	1.09	0.71	1.17	2.35	1.11	-0.61	-0.75	-
YoY %	53.52%	-39.32%	-50.21%	111.71%	281.97%	18.67%	-	-
Horiz. %	-145.33%	-94.67%	-156.00%	-313.33%	-148.00%	81.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5569	0.6075	0.6193	0.5662	0.4423	0.0689	0.7862	-5.58%
YoY %	-8.33%	-1.91%	9.38%	28.01%	541.94%	-91.24%	-	-
Horiz. %	70.83%	77.27%	78.77%	72.02%	56.26%	8.76%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	192.63%	10.78%	-6.99%	-22.95%	113.50%	-30.56%	-	-
Horiz. %	344.44%	117.71%	106.25%	114.24%	148.26%	69.44%	100.00%	-
P/EPS	83.00	42.69	33.29	18.32	34.67	-26.30	-32.82	-
YoY %	94.42%	28.24%	81.71%	-47.16%	231.83%	19.87%	-	-
Horiz. %	-252.89%	-130.07%	-101.43%	-55.82%	-105.64%	80.13%	100.00%	-
EY	1.20	2.34	3.00	5.46	2.88	-3.80	-3.05	-
YoY %	-48.72%	-22.00%	-45.05%	89.58%	175.79%	-24.59%	-	-
Horiz. %	-39.34%	-76.72%	-98.36%	-179.02%	-94.43%	124.59%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.62	0.50	0.63	0.76	0.87	2.33	0.31	31.69%
YoY %	224.00%	-20.63%	-17.11%	-12.64%	-62.66%	651.61%	-	-
Horiz. %	522.58%	161.29%	203.23%	245.16%	280.65%	751.61%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
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%
YoY %	168.81%	22.13%	14.06%	-35.20%	312.82%	-62.26%	-	-
Horiz. %	378.06%	140.65%	115.16%	100.97%	155.81%	37.74%	100.00%	-
P/EPS	98.10	54.89	38.84	17.40	39.20	-15.47	-35.34	-
YoY %	78.72%	41.32%	123.22%	-55.61%	353.39%	56.23%	-	-
Horiz. %	-277.59%	-155.32%	-109.90%	-49.24%	-110.92%	43.77%	100.00%	-
EY	1.02	1.82	2.57	5.75	2.55	-6.46	-2.83	-
YoY %	-43.96%	-29.18%	-55.30%	125.49%	139.47%	-128.27%	-	-
Horiz. %	-36.04%	-64.31%	-90.81%	-203.18%	-90.11%	228.27%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.92	0.64	0.74	0.72	0.98	1.37	0.34	33.41%
YoY %	200.00%	-13.51%	2.78%	-26.53%	-28.47%	302.94%	-	-
Horiz. %	564.71%	188.24%	217.65%	211.76%	288.24%	402.94%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos