[ICON] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -22935.12%
YoY- 68.9%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 54,611 53,790 46,767 50,156 53,204 65,342 77,090 -5.57%
PBT 4,186 11,327 -417,129 -41,663 -152,990 -376,838 9,235 -12.34%
Tax -4,965 -2,009 569 -4,275 4,811 743 3,694 -
NP -779 9,318 -416,560 -45,938 -148,179 -376,095 12,929 -
-
NP to SH -1,998 7,409 -415,097 -46,812 -150,503 -376,893 12,929 -
-
Tax Rate 118.61% 17.74% - - - - -40.00% -
Total Cost 55,390 44,472 463,327 96,094 201,383 441,437 64,161 -2.41%
-
Net Worth 307,847 48,853 66,275 506,071 564,931 727,971 532,743 -8.72%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 307,847 48,853 66,275 506,071 564,931 727,971 532,743 -8.72%
NOSH 2,664,393 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 14.57%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -1.43% 17.32% -890.71% -91.59% -278.51% -575.58% 16.77% -
ROE -0.65% 15.17% -626.32% -9.25% -26.64% -51.77% 2.43% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.30 4.57 3.97 4.26 4.52 5.55 13.31 -25.34%
EPS -0.08 0.63 -35.26 -3.98 -12.78 -32.00 2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1296 0.0415 0.0563 0.4299 0.4799 0.6184 0.92 -27.84%
Adjusted Per Share Value based on latest NOSH - 1,177,185
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.76 8.63 7.50 8.04 8.53 10.48 12.36 -5.57%
EPS -0.32 1.19 -66.56 -7.51 -24.13 -60.44 2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4937 0.0783 0.1063 0.8115 0.9059 1.1673 0.8543 -8.72%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.115 0.05 0.07 0.23 0.365 0.43 0.745 -
P/RPS 5.00 1.09 1.76 5.40 8.08 7.75 5.60 -1.86%
P/EPS -136.72 7.94 -0.20 -5.78 -2.85 -1.34 33.37 -
EY -0.73 12.59 -503.74 -17.29 -35.03 -74.46 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.20 1.24 0.54 0.76 0.70 0.81 1.58%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 27/02/20 27/02/19 27/02/18 27/02/17 29/02/16 11/03/15 -
Price 0.12 0.11 0.10 0.23 0.465 0.365 0.725 -
P/RPS 5.22 2.41 2.52 5.40 10.29 6.58 5.45 -0.71%
P/EPS -142.66 17.48 -0.28 -5.78 -3.64 -1.14 32.47 -
EY -0.70 5.72 -352.62 -17.29 -27.49 -87.72 3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 2.65 1.78 0.54 0.97 0.59 0.79 2.75%

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