[ICON] YoY TTM Result on 31-Mar-2024 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
23-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -398.39%
YoY- -108.82%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 187,006 258,941 316,864 214,162 208,168 193,456 211,251 -2.00%
PBT -11,351 191,934 58,780 9,426 42,307 -440,433 -48,151 -21.38%
Tax -3,346 -23,947 -14,588 -9,027 -17,492 -477 -7,340 -12.26%
NP -14,697 167,987 44,192 399 24,815 -440,910 -55,491 -19.84%
-
NP to SH -14,490 164,342 39,693 -5,825 17,588 -438,985 -61,789 -21.45%
-
Tax Rate - 12.48% 24.82% 95.77% 41.35% - - -
Total Cost 201,703 90,954 272,672 213,763 183,353 634,366 266,742 -4.54%
-
Net Worth 319,566 351,754 378,018 336,954 197,897 46,851 495,124 -7.03%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 1,353 18,121 - - - - - -
Div Payout % 0.00% 11.03% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 319,566 351,754 378,018 336,954 197,897 46,851 495,124 -7.03%
NOSH 541,637 2,706,540 2,704,838 2,703,188 2,377,000 1,177,185 1,177,185 -12.12%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -7.86% 64.87% 13.95% 0.19% 11.92% -227.91% -26.27% -
ROE -4.53% 46.72% 10.50% -1.73% 8.89% -936.96% -12.48% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 34.53 9.57 11.72 8.00 13.66 16.43 17.95 11.50%
EPS -2.68 6.07 1.47 -0.22 1.15 -37.29 -5.25 -10.59%
DPS 0.25 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.13 0.1398 0.1259 0.1299 0.0398 0.4206 5.79%
Adjusted Per Share Value based on latest NOSH - 541,637
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 29.99 41.52 50.81 34.34 33.38 31.02 33.88 -2.01%
EPS -2.32 26.35 6.36 -0.93 2.82 -70.39 -9.91 -21.47%
DPS 0.22 2.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5124 0.5641 0.6062 0.5403 0.3173 0.0751 0.794 -7.03%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.785 0.095 0.105 0.115 0.045 0.095 0.205 -
P/RPS 2.27 0.99 0.90 1.44 0.33 0.58 1.14 12.15%
P/EPS -29.34 1.56 7.15 -52.84 3.90 -0.25 -3.91 39.87%
EY -3.41 63.93 13.98 -1.89 25.66 -392.54 -25.60 -28.51%
DY 0.32 7.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.73 0.75 0.91 0.35 2.39 0.49 18.08%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 24/05/23 26/05/22 24/05/21 15/05/20 31/05/19 24/05/18 -
Price 0.745 0.08 0.10 0.105 0.075 0.08 0.155 -
P/RPS 2.16 0.84 0.85 1.31 0.55 0.49 0.86 16.57%
P/EPS -27.85 1.32 6.81 -48.24 6.50 -0.21 -2.95 45.32%
EY -3.59 75.92 14.68 -2.07 15.39 -466.14 -33.86 -31.17%
DY 0.34 8.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.62 0.72 0.83 0.58 2.01 0.37 22.63%

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