[ICON] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -67.61%
YoY- 44.94%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 78,508 87,283 52,578 55,354 51,736 58,132 62,998 3.73%
PBT 12,172 21,366 4,128 1,700 -9,326 1,646 4,305 18.90%
Tax -3,125 -4,502 -1,845 -6,939 -776 -144 -1,540 12.51%
NP 9,047 16,864 2,283 -5,239 -10,102 1,502 2,765 21.83%
-
NP to SH 7,651 14,372 426 -6,376 -11,580 205 2,145 23.59%
-
Tax Rate 25.67% 21.07% 44.69% 408.18% - 8.75% 35.77% -
Total Cost 69,461 70,419 50,295 60,593 61,838 56,630 60,233 2.40%
-
Net Worth 394,324 368,072 302,156 41,436 478,996 551,864 715,610 -9.45%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 394,324 368,072 302,156 41,436 478,996 551,864 715,610 -9.45%
NOSH 2,704,838 2,703,188 2,664,393 1,177,185 1,177,185 1,177,185 1,177,185 14.86%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 11.52% 19.32% 4.34% -9.46% -19.53% 2.58% 4.39% -
ROE 1.94% 3.90% 0.14% -15.39% -2.42% 0.04% 0.30% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 2.90 3.24 2.31 4.70 4.39 4.94 5.35 -9.69%
EPS 0.28 0.53 0.02 -0.54 -1.00 0.00 0.20 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1458 0.1366 0.1327 0.0352 0.4069 0.4688 0.6079 -21.16%
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 12.59 14.00 8.43 8.88 8.30 9.32 10.10 3.73%
EPS 1.23 2.30 0.07 -1.02 -1.86 0.03 0.34 23.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6323 0.5902 0.4845 0.0664 0.7681 0.8849 1.1475 -9.45%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.095 0.10 0.105 0.045 0.145 0.285 0.32 -
P/RPS 3.27 3.09 4.55 0.96 3.30 5.77 5.98 -9.56%
P/EPS 33.58 18.75 561.23 -8.31 -14.74 1,636.57 175.62 -24.08%
EY 2.98 5.33 0.18 -12.04 -6.78 0.06 0.57 31.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 0.79 1.28 0.36 0.61 0.53 3.45%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 28/10/21 27/11/20 28/11/19 26/11/18 24/11/17 28/11/16 -
Price 0.145 0.125 0.11 0.045 0.115 0.25 0.32 -
P/RPS 5.00 3.86 4.76 0.96 2.62 5.06 5.98 -2.93%
P/EPS 51.26 23.44 587.96 -8.31 -11.69 1,435.59 175.62 -18.54%
EY 1.95 4.27 0.17 -12.04 -8.55 0.07 0.57 22.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.92 0.83 1.28 0.28 0.53 0.53 10.97%

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