Highlights

[ICON] QoQ Quarter Result on 2020-06-30 [#2]

Stock [ICON]: ICON OFFSHORE BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -66.11%    YoY -     281.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 56,002 48,880 53,790 55,354 50,144 41,768 46,767 12.78%
  QoQ % 14.57% -9.13% -2.83% 10.39% 20.05% -10.69% -
  Horiz. % 119.75% 104.52% 115.02% 118.36% 107.22% 89.31% 100.00%
PBT 9,750 24,483 11,327 1,700 4,797 -10,511 -417,129 -
  QoQ % -60.18% 116.15% 566.29% -64.56% 145.64% 97.48% -
  Horiz. % -2.34% -5.87% -2.72% -0.41% -1.15% 2.52% 100.00%
Tax -1,573 -2,866 -2,009 -6,939 -5,678 -160 569 -
  QoQ % 45.12% -42.66% 71.05% -22.21% -3,448.75% -128.12% -
  Horiz. % -276.45% -503.69% -353.08% -1,219.51% -997.89% -28.12% 100.00%
NP 8,177 21,617 9,318 -5,239 -881 -10,671 -416,560 -
  QoQ % -62.17% 131.99% 277.86% -494.67% 91.74% 97.44% -
  Horiz. % -1.96% -5.19% -2.24% 1.26% 0.21% 2.56% 100.00%
NP to SH 6,899 20,359 7,409 -6,376 -3,804 -7,645 -415,097 -
  QoQ % -66.11% 174.79% 216.20% -67.61% 50.24% 98.16% -
  Horiz. % -1.66% -4.90% -1.78% 1.54% 0.92% 1.84% 100.00%
Tax Rate 16.13 % 11.71 % 17.74 % 408.18 % 118.37 % - % - % -
  QoQ % 37.75% -33.99% -95.65% 244.83% 0.00% 0.00% -
  Horiz. % 13.63% 9.89% 14.99% 344.83% 100.00% - -
Total Cost 47,825 27,263 44,472 60,593 51,025 52,439 463,327 -78.03%
  QoQ % 75.42% -38.70% -26.61% 18.75% -2.70% -88.68% -
  Horiz. % 10.32% 5.88% 9.60% 13.08% 11.01% 11.32% 100.00%
Net Worth 275,818 197,897 48,853 41,436 42,967 46,851 66,275 158.95%
  QoQ % 39.37% 305.09% 17.90% -3.56% -8.29% -29.31% -
  Horiz. % 416.17% 298.60% 73.71% 62.52% 64.83% 70.69% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 275,818 197,897 48,853 41,436 42,967 46,851 66,275 158.95%
  QoQ % 39.37% 305.09% 17.90% -3.56% -8.29% -29.31% -
  Horiz. % 416.17% 298.60% 73.71% 62.52% 64.83% 70.69% 100.00%
NOSH 2,080,077 1,523,462 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 46.21%
  QoQ % 36.54% 29.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 176.70% 129.42% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 14.60 % 44.22 % 17.32 % -9.46 % -1.76 % -25.55 % -890.71 % -
  QoQ % -66.98% 155.31% 283.09% -437.50% 93.11% 97.13% -
  Horiz. % -1.64% -4.96% -1.94% 1.06% 0.20% 2.87% 100.00%
ROE 2.50 % 10.29 % 15.17 % -15.39 % -8.85 % -16.32 % -626.32 % -
  QoQ % -75.70% -32.17% 198.57% -73.90% 45.77% 97.39% -
  Horiz. % -0.40% -1.64% -2.42% 2.46% 1.41% 2.61% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.69 3.21 4.57 4.70 4.26 3.55 3.97 -22.87%
  QoQ % -16.20% -29.76% -2.77% 10.33% 20.00% -10.58% -
  Horiz. % 67.76% 80.86% 115.11% 118.39% 107.30% 89.42% 100.00%
EPS 0.33 1.34 0.63 -0.54 0.32 -6.49 -35.26 -
  QoQ % -75.37% 112.70% 216.67% -268.75% 104.93% 81.59% -
  Horiz. % -0.94% -3.80% -1.79% 1.53% -0.91% 18.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1326 0.1299 0.0415 0.0352 0.0365 0.0398 0.0563 77.11%
  QoQ % 2.08% 213.01% 17.90% -3.56% -8.29% -29.31% -
  Horiz. % 235.52% 230.73% 73.71% 62.52% 64.83% 70.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,664,393
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.10 1.83 2.02 2.08 1.88 1.57 1.76 12.51%
  QoQ % 14.75% -9.41% -2.88% 10.64% 19.75% -10.80% -
  Horiz. % 119.32% 103.98% 114.77% 118.18% 106.82% 89.20% 100.00%
EPS 0.26 0.76 0.28 -0.24 -0.14 -0.29 -15.58 -
  QoQ % -65.79% 171.43% 216.67% -71.43% 51.72% 98.14% -
  Horiz. % -1.67% -4.88% -1.80% 1.54% 0.90% 1.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1035 0.0743 0.0183 0.0156 0.0161 0.0176 0.0249 158.74%
  QoQ % 39.30% 306.01% 17.31% -3.11% -8.52% -29.32% -
  Horiz. % 415.66% 298.39% 73.49% 62.65% 64.66% 70.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.1150 0.0450 0.0500 0.0450 0.0850 0.0950 0.0700 -
P/RPS 4.27 1.40 1.09 0.96 2.00 2.68 1.76 80.65%
  QoQ % 205.00% 28.44% 13.54% -52.00% -25.37% 52.27% -
  Horiz. % 242.61% 79.55% 61.93% 54.55% 113.64% 152.27% 100.00%
P/EPS 34.67 3.37 7.94 -8.31 -26.30 -14.63 -0.20 -
  QoQ % 928.78% -57.56% 195.55% 68.40% -79.77% -7,215.00% -
  Horiz. % -17,335.00% -1,685.00% -3,970.00% 4,155.00% 13,150.00% 7,315.00% 100.00%
EY 2.88 29.70 12.59 -12.04 -3.80 -6.84 -503.74 -
  QoQ % -90.30% 135.90% 204.57% -216.84% 44.44% 98.64% -
  Horiz. % -0.57% -5.90% -2.50% 2.39% 0.75% 1.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.87 0.35 1.20 1.28 2.33 2.39 1.24 -21.06%
  QoQ % 148.57% -70.83% -6.25% -45.06% -2.51% 92.74% -
  Horiz. % 70.16% 28.23% 96.77% 103.23% 187.90% 192.74% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 15/05/20 27/02/20 28/11/19 30/08/19 31/05/19 27/02/19 -
Price 0.1300 0.0750 0.1100 0.0450 0.0500 0.0800 0.1000 -
P/RPS 4.83 2.34 2.41 0.96 1.17 2.25 2.52 54.36%
  QoQ % 106.41% -2.90% 151.04% -17.95% -48.00% -10.71% -
  Horiz. % 191.67% 92.86% 95.63% 38.10% 46.43% 89.29% 100.00%
P/EPS 39.20 5.61 17.48 -8.31 -15.47 -12.32 -0.28 -
  QoQ % 598.75% -67.91% 310.35% 46.28% -25.57% -4,300.00% -
  Horiz. % -14,000.00% -2,003.57% -6,242.86% 2,967.86% 5,525.00% 4,400.00% 100.00%
EY 2.55 17.82 5.72 -12.04 -6.46 -8.12 -352.62 -
  QoQ % -85.69% 211.54% 147.51% -86.38% 20.44% 97.70% -
  Horiz. % -0.72% -5.05% -1.62% 3.41% 1.83% 2.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.98 0.58 2.65 1.28 1.37 2.01 1.78 -32.85%
  QoQ % 68.97% -78.11% 107.03% -6.57% -31.84% 12.92% -
  Horiz. % 55.06% 32.58% 148.88% 71.91% 76.97% 112.92% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS