[ICON] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 0.22%
YoY- -610.46%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 316,864 214,162 208,168 193,456 211,251 216,516 254,805 3.69%
PBT 58,780 9,426 42,307 -440,433 -48,151 -154,662 -368,977 -
Tax -14,588 -9,027 -17,492 -477 -7,340 5,194 -277 93.54%
NP 44,192 399 24,815 -440,910 -55,491 -149,468 -369,254 -
-
NP to SH 39,693 -5,825 17,588 -438,985 -61,789 -154,364 -371,801 -
-
Tax Rate 24.82% 95.77% 41.35% - - - - -
Total Cost 272,672 213,763 183,353 634,366 266,742 365,984 624,059 -12.88%
-
Net Worth 378,018 336,954 197,897 46,851 495,124 558,338 712,903 -10.02%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 378,018 336,954 197,897 46,851 495,124 558,338 712,903 -10.02%
NOSH 2,704,838 2,703,188 2,377,000 1,177,185 1,177,185 1,177,185 1,177,185 14.86%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 13.95% 0.19% 11.92% -227.91% -26.27% -69.03% -144.92% -
ROE 10.50% -1.73% 8.89% -936.96% -12.48% -27.65% -52.15% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 11.72 8.00 13.66 16.43 17.95 18.39 21.65 -9.71%
EPS 1.47 -0.22 1.15 -37.29 -5.25 -13.11 -31.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1398 0.1259 0.1299 0.0398 0.4206 0.4743 0.6056 -21.66%
Adjusted Per Share Value based on latest NOSH - 1,177,185
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 50.81 34.34 33.38 31.02 33.88 34.72 40.86 3.69%
EPS 6.36 -0.93 2.82 -70.39 -9.91 -24.75 -59.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6062 0.5403 0.3173 0.0751 0.794 0.8953 1.1432 -10.02%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.105 0.115 0.045 0.095 0.205 0.475 0.365 -
P/RPS 0.90 1.44 0.33 0.58 1.14 2.58 1.69 -9.96%
P/EPS 7.15 -52.84 3.90 -0.25 -3.91 -3.62 -1.16 -
EY 13.98 -1.89 25.66 -392.54 -25.60 -27.61 -86.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.91 0.35 2.39 0.49 1.00 0.60 3.78%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 24/05/21 15/05/20 31/05/19 24/05/18 31/05/17 26/05/16 -
Price 0.10 0.105 0.075 0.08 0.155 0.245 0.38 -
P/RPS 0.85 1.31 0.55 0.49 0.86 1.33 1.76 -11.41%
P/EPS 6.81 -48.24 6.50 -0.21 -2.95 -1.87 -1.20 -
EY 14.68 -2.07 15.39 -466.14 -33.86 -53.52 -83.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.83 0.58 2.01 0.37 0.52 0.63 2.24%

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