[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 58,492 78,508 87,283 52,578 55,354 51,736 58,132 0.10%
PBT 8,745 12,172 21,366 4,128 1,700 -9,326 1,646 32.07%
Tax -1,662 -3,125 -4,502 -1,845 -6,939 -776 -144 50.30%
NP 7,083 9,047 16,864 2,283 -5,239 -10,102 1,502 29.48%
-
NP to SH 6,210 7,651 14,372 426 -6,376 -11,580 205 76.51%
-
Tax Rate 19.01% 25.67% 21.07% 44.69% 408.18% - 8.75% -
Total Cost 51,409 69,461 70,419 50,295 60,593 61,838 56,630 -1.59%
-
Net Worth 378,882 394,324 368,072 302,156 41,436 478,996 551,864 -6.07%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 1,353 - - - - - - -
Div Payout % 21.79% - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 378,882 394,324 368,072 302,156 41,436 478,996 551,864 -6.07%
NOSH 2,706,540 2,704,838 2,703,188 2,664,393 1,177,185 1,177,185 1,177,185 14.87%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 12.11% 11.52% 19.32% 4.34% -9.46% -19.53% 2.58% -
ROE 1.64% 1.94% 3.90% 0.14% -15.39% -2.42% 0.04% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.16 2.90 3.24 2.31 4.70 4.39 4.94 -12.87%
EPS 0.23 0.28 0.53 0.02 -0.54 -1.00 0.00 -
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1458 0.1366 0.1327 0.0352 0.4069 0.4688 -18.23%
Adjusted Per Share Value based on latest NOSH - 2,703,188
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 9.38 12.59 14.00 8.43 8.88 8.30 9.32 0.10%
EPS 1.00 1.23 2.30 0.07 -1.02 -1.86 0.03 79.34%
DPS 0.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6076 0.6323 0.5902 0.4845 0.0664 0.7681 0.8849 -6.07%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.11 0.095 0.10 0.105 0.045 0.145 0.285 -
P/RPS 5.09 3.27 3.09 4.55 0.96 3.30 5.77 -2.06%
P/EPS 47.94 33.58 18.75 561.23 -8.31 -14.74 1,636.57 -44.46%
EY 2.09 2.98 5.33 0.18 -12.04 -6.78 0.06 80.66%
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.65 0.73 0.79 1.28 0.36 0.61 4.40%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 24/11/22 28/10/21 27/11/20 28/11/19 26/11/18 24/11/17 -
Price 0.505 0.145 0.125 0.11 0.045 0.115 0.25 -
P/RPS 23.37 5.00 3.86 4.76 0.96 2.62 5.06 29.03%
P/EPS 220.08 51.26 23.44 587.96 -8.31 -11.69 1,435.59 -26.83%
EY 0.45 1.95 4.27 0.17 -12.04 -8.55 0.07 36.34%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.61 0.99 0.92 0.83 1.28 0.28 0.53 37.66%

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