[ICON] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
15-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 268.86%
YoY- 104.01%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 258,941 316,864 214,162 208,168 193,456 211,251 216,516 3.02%
PBT 191,934 58,780 9,426 42,307 -440,433 -48,151 -154,662 -
Tax -23,947 -14,588 -9,027 -17,492 -477 -7,340 5,194 -
NP 167,987 44,192 399 24,815 -440,910 -55,491 -149,468 -
-
NP to SH 164,342 39,693 -5,825 17,588 -438,985 -61,789 -154,364 -
-
Tax Rate 12.48% 24.82% 95.77% 41.35% - - - -
Total Cost 90,954 272,672 213,763 183,353 634,366 266,742 365,984 -20.70%
-
Net Worth 351,754 378,018 336,954 197,897 46,851 495,124 558,338 -7.40%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 18,121 - - - - - - -
Div Payout % 11.03% - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 351,754 378,018 336,954 197,897 46,851 495,124 558,338 -7.40%
NOSH 2,706,540 2,704,838 2,703,188 2,377,000 1,177,185 1,177,185 1,177,185 14.87%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 64.87% 13.95% 0.19% 11.92% -227.91% -26.27% -69.03% -
ROE 46.72% 10.50% -1.73% 8.89% -936.96% -12.48% -27.65% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 9.57 11.72 8.00 13.66 16.43 17.95 18.39 -10.31%
EPS 6.07 1.47 -0.22 1.15 -37.29 -5.25 -13.11 -
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1398 0.1259 0.1299 0.0398 0.4206 0.4743 -19.39%
Adjusted Per Share Value based on latest NOSH - 2,377,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 41.52 50.81 34.34 33.38 31.02 33.88 34.72 3.02%
EPS 26.35 6.36 -0.93 2.82 -70.39 -9.91 -24.75 -
DPS 2.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5641 0.6062 0.5403 0.3173 0.0751 0.794 0.8953 -7.40%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.095 0.105 0.115 0.045 0.095 0.205 0.475 -
P/RPS 0.99 0.90 1.44 0.33 0.58 1.14 2.58 -14.74%
P/EPS 1.56 7.15 -52.84 3.90 -0.25 -3.91 -3.62 -
EY 63.93 13.98 -1.89 25.66 -392.54 -25.60 -27.61 -
DY 7.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.91 0.35 2.39 0.49 1.00 -5.10%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 26/05/22 24/05/21 15/05/20 31/05/19 24/05/18 31/05/17 -
Price 0.08 0.10 0.105 0.075 0.08 0.155 0.245 -
P/RPS 0.84 0.85 1.31 0.55 0.49 0.86 1.33 -7.36%
P/EPS 1.32 6.81 -48.24 6.50 -0.21 -2.95 -1.87 -
EY 75.92 14.68 -2.07 15.39 -466.14 -33.86 -53.52 -
DY 8.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.72 0.83 0.58 2.01 0.37 0.52 2.97%

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