[ICON] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -569.01%
YoY- -126.97%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 42,165 57,501 80,894 54,611 53,790 46,767 50,156 -2.84%
PBT -1,065 168,236 10,201 4,186 11,327 -417,129 -41,663 -45.70%
Tax -933 -14,816 -2,666 -4,965 -2,009 569 -4,275 -22.39%
NP -1,998 153,420 7,535 -779 9,318 -416,560 -45,938 -40.68%
-
NP to SH -1,536 153,634 7,677 -1,998 7,409 -415,097 -46,812 -43.40%
-
Tax Rate - 8.81% 26.13% 118.61% 17.74% - - -
Total Cost 44,163 -95,919 73,359 55,390 44,472 463,327 96,094 -12.14%
-
Net Worth 346,421 366,477 376,460 307,847 48,853 66,275 506,071 -6.11%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 18,121 - - - - - -
Div Payout % - 11.79% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 346,421 366,477 376,460 307,847 48,853 66,275 506,071 -6.11%
NOSH 541,637 2,704,838 2,703,188 2,664,393 1,177,185 1,177,185 1,177,185 -12.13%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -4.74% 266.81% 9.31% -1.43% 17.32% -890.71% -91.59% -
ROE -0.44% 41.92% 2.04% -0.65% 15.17% -626.32% -9.25% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.79 2.13 3.00 2.30 4.57 3.97 4.26 10.57%
EPS -0.28 5.68 0.28 -0.08 0.63 -35.26 -3.98 -35.73%
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.1355 0.1396 0.1296 0.0415 0.0563 0.4299 6.85%
Adjusted Per Share Value based on latest NOSH - 2,664,393
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.76 9.22 12.97 8.76 8.63 7.50 8.04 -2.84%
EPS -0.25 24.64 1.23 -0.32 1.19 -66.56 -7.51 -43.26%
DPS 0.00 2.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5555 0.5877 0.6037 0.4937 0.0783 0.1063 0.8115 -6.11%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.585 0.095 0.105 0.115 0.05 0.07 0.23 -
P/RPS 7.51 4.47 3.50 5.00 1.09 1.76 5.40 5.64%
P/EPS -206.15 1.67 36.88 -136.72 7.94 -0.20 -5.78 81.38%
EY -0.49 59.79 2.71 -0.73 12.59 -503.74 -17.29 -44.76%
DY 0.00 7.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.70 0.75 0.89 1.20 1.24 0.54 9.08%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 27/02/20 27/02/19 27/02/18 -
Price 0.745 0.12 0.115 0.12 0.11 0.10 0.23 -
P/RPS 9.56 5.64 3.83 5.22 2.41 2.52 5.40 9.98%
P/EPS -262.54 2.11 40.40 -142.66 17.48 -0.28 -5.78 88.83%
EY -0.38 47.34 2.48 -0.70 5.72 -352.62 -17.29 -47.05%
DY 0.00 5.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.89 0.82 0.93 2.65 1.78 0.54 13.58%

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