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

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -33.06%
YoY- 338.08%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 203,884 212,072 209,948 209,764 195,520 201,056 196,354 2.53%
PBT -34,552 42,547 51,148 68,466 97,932 7,313 -5,352 246.32%
Tax -2,576 -11,248 -8,377 -8,878 -11,464 -14,786 -17,036 -71.58%
NP -37,128 31,299 42,770 59,588 86,468 -7,473 -22,388 40.06%
-
NP to SH -44,608 25,687 36,912 54,516 81,436 -10,417 -23,768 52.09%
-
Tax Rate - 26.44% 16.38% 12.97% 11.71% 202.19% - -
Total Cost 241,012 180,773 167,177 150,176 109,052 208,529 218,742 6.67%
-
Net Worth 336,954 307,847 302,156 275,818 197,897 48,853 41,436 303.86%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 336,954 307,847 302,156 275,818 197,897 48,853 41,436 303.86%
NOSH 2,703,188 2,664,393 2,664,393 2,664,393 2,377,000 1,177,185 1,177,185 73.96%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -18.21% 14.76% 20.37% 28.41% 44.22% -3.72% -11.40% -
ROE -13.24% 8.34% 12.22% 19.77% 41.15% -21.32% -57.36% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 7.62 8.93 9.22 10.08 12.83 17.08 16.68 -40.65%
EPS -1.68 1.08 1.63 2.62 5.36 -0.88 -2.01 -11.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1259 0.1296 0.1327 0.1326 0.1299 0.0415 0.0352 133.69%
Adjusted Per Share Value based on latest NOSH - 2,664,393
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 32.69 34.01 33.67 33.64 31.35 32.24 31.49 2.52%
EPS -7.15 4.12 5.92 8.74 13.06 -1.67 -3.81 52.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5403 0.4937 0.4845 0.4423 0.3173 0.0783 0.0664 304.03%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.115 0.115 0.105 0.115 0.045 0.05 0.045 -
P/RPS 1.51 1.29 1.14 1.14 0.35 0.29 0.27 214.74%
P/EPS -6.90 10.63 6.48 4.39 0.84 -5.65 -2.23 112.19%
EY -14.49 9.40 15.44 22.79 118.79 -17.70 -44.87 -52.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 0.79 0.87 0.35 1.20 1.28 -20.32%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 26/02/21 27/11/20 27/08/20 15/05/20 27/02/20 28/11/19 -
Price 0.105 0.12 0.11 0.13 0.075 0.11 0.045 -
P/RPS 1.38 1.34 1.19 1.29 0.58 0.64 0.27 196.42%
P/EPS -6.30 11.10 6.79 4.96 1.40 -12.43 -2.23 99.71%
EY -15.87 9.01 14.74 20.16 71.27 -8.04 -44.87 -49.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.93 0.83 0.98 0.58 2.65 1.28 -25.06%

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