[ICON] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 3.06%
YoY- 62.92%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 239,896 214,026 190,415 209,532 212,540 245,112 289,006 -3.05%
PBT 20,730 47,260 -432,169 -49,232 -158,580 -372,052 35,641 -8.62%
Tax -11,614 -13,387 -6,045 -6,341 3,645 201 3,512 -
NP 9,116 33,873 -438,214 -55,573 -154,935 -371,851 39,153 -21.54%
-
NP to SH 1,958 28,291 -438,126 -59,897 -161,536 -375,753 39,153 -39.27%
-
Tax Rate 56.03% 28.33% - - - - -9.85% -
Total Cost 230,780 180,153 628,629 265,105 367,475 616,963 249,853 -1.31%
-
Net Worth 353,068 275,818 42,967 490,297 551,746 713,374 1,088,660 -17.09%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 353,068 275,818 42,967 490,297 551,746 713,374 1,088,660 -17.09%
NOSH 2,703,188 2,664,393 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 14.84%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.80% 15.83% -230.14% -26.52% -72.90% -151.71% 13.55% -
ROE 0.55% 10.26% -1,019.67% -12.22% -29.28% -52.67% 3.60% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 8.92 10.29 16.18 17.80 18.05 20.82 24.55 -15.51%
EPS 0.07 1.36 -37.22 -5.09 -13.72 -31.92 3.33 -47.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1313 0.1326 0.0365 0.4165 0.4687 0.606 0.9248 -27.75%
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 38.47 34.32 30.53 33.60 34.08 39.31 46.34 -3.05%
EPS 0.31 4.54 -70.26 -9.60 -25.90 -60.25 6.28 -39.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5662 0.4423 0.0689 0.7862 0.8848 1.1439 1.7457 -17.09%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.10 0.115 0.085 0.13 0.235 0.355 0.43 -
P/RPS 1.12 1.12 0.53 0.73 1.30 1.70 1.75 -7.16%
P/EPS 137.34 8.46 -0.23 -2.55 -1.71 -1.11 12.93 48.20%
EY 0.73 11.83 -437.86 -39.14 -58.39 -89.91 7.73 -32.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.87 2.33 0.31 0.50 0.59 0.46 8.72%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 27/08/20 30/08/19 29/08/18 25/08/17 25/08/16 26/08/15 -
Price 0.095 0.13 0.05 0.14 0.215 0.32 0.29 -
P/RPS 1.06 1.26 0.31 0.79 1.19 1.54 1.18 -1.76%
P/EPS 130.47 9.56 -0.13 -2.75 -1.57 -1.00 8.72 56.91%
EY 0.77 10.46 -744.36 -36.34 -63.82 -99.75 11.47 -36.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.98 1.37 0.34 0.46 0.53 0.31 15.06%

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