[ICON] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
28-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -2.11%
YoY- 3273.71%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 70,575 58,492 78,508 87,283 52,578 55,354 51,736 5.30%
PBT 23,419 8,745 12,172 21,366 4,128 1,700 -9,326 -
Tax -5,131 -1,662 -3,125 -4,502 -1,845 -6,939 -776 36.96%
NP 18,288 7,083 9,047 16,864 2,283 -5,239 -10,102 -
-
NP to SH 19,429 6,210 7,651 14,372 426 -6,376 -11,580 -
-
Tax Rate 21.91% 19.01% 25.67% 21.07% 44.69% 408.18% - -
Total Cost 52,287 51,409 69,461 70,419 50,295 60,593 61,838 -2.75%
-
Net Worth 399,145 378,882 394,324 368,072 302,156 41,436 478,996 -2.99%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - 1,353 - - - - - -
Div Payout % - 21.79% - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 399,145 378,882 394,324 368,072 302,156 41,436 478,996 -2.99%
NOSH 586,978 2,706,540 2,704,838 2,703,188 2,664,393 1,177,185 1,177,185 -10.94%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 25.91% 12.11% 11.52% 19.32% 4.34% -9.46% -19.53% -
ROE 4.87% 1.64% 1.94% 3.90% 0.14% -15.39% -2.42% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.02 2.16 2.90 3.24 2.31 4.70 4.39 18.26%
EPS 3.31 0.23 0.28 0.53 0.02 -0.54 -1.00 -
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.14 0.1458 0.1366 0.1327 0.0352 0.4069 8.92%
Adjusted Per Share Value based on latest NOSH - 2,703,188
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.32 9.38 12.59 14.00 8.43 8.88 8.30 5.30%
EPS 3.12 1.00 1.23 2.30 0.07 -1.02 -1.86 -
DPS 0.00 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6401 0.6076 0.6323 0.5902 0.4845 0.0664 0.7681 -2.98%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.04 0.11 0.095 0.10 0.105 0.045 0.145 -
P/RPS 8.65 5.09 3.27 3.09 4.55 0.96 3.30 17.40%
P/EPS 31.42 47.94 33.58 18.75 561.23 -8.31 -14.74 -
EY 3.18 2.09 2.98 5.33 0.18 -12.04 -6.78 -
DY 0.00 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.79 0.65 0.73 0.79 1.28 0.36 27.24%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 29/11/23 24/11/22 28/10/21 27/11/20 28/11/19 26/11/18 -
Price 1.03 0.505 0.145 0.125 0.11 0.045 0.115 -
P/RPS 8.57 23.37 5.00 3.86 4.76 0.96 2.62 21.81%
P/EPS 31.12 220.08 51.26 23.44 587.96 -8.31 -11.69 -
EY 3.21 0.45 1.95 4.27 0.17 -12.04 -8.55 -
DY 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 3.61 0.99 0.92 0.83 1.28 0.28 32.39%

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