[ICON] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -24.76%
YoY- -91.71%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 183,824 167,072 199,747 203,974 202,488 192,236 204,625 -6.91%
PBT -11,428 -42,044 -435,670 24,722 -18,432 -22,992 -49,912 -62.67%
Tax -11,676 84,728 -2,129 -53,041 -3,844 -7,248 -4,045 103.12%
NP -23,104 42,684 -437,799 -28,318 -22,276 -30,240 -53,957 -43.27%
-
NP to SH -22,898 -30,580 -439,967 -33,160 -26,580 -34,508 -59,785 -47.35%
-
Tax Rate - - - 214.55% - - - -
Total Cost 206,928 124,388 637,546 232,293 224,764 222,476 258,582 -13.84%
-
Net Worth 42,967 46,851 66,275 478,996 490,297 495,124 506,071 -80.76%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 42,967 46,851 66,275 478,996 490,297 495,124 506,071 -80.76%
NOSH 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -12.57% 25.55% -219.18% -13.88% -11.00% -15.73% -26.37% -
ROE -53.29% -65.27% -663.85% -6.92% -5.42% -6.97% -11.81% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 15.62 14.19 16.97 17.33 17.20 16.33 17.38 -6.88%
EPS 1.94 -25.96 -37.37 -2.80 -2.26 -2.92 -5.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0398 0.0563 0.4069 0.4165 0.4206 0.4299 -80.76%
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 29.53 26.84 32.08 32.76 32.52 30.88 32.87 -6.91%
EPS -3.68 -4.91 -70.67 -5.33 -4.27 -5.54 -9.60 -47.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 0.0753 0.1065 0.7694 0.7875 0.7953 0.8129 -80.77%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.085 0.095 0.07 0.145 0.13 0.205 0.23 -
P/RPS 0.54 0.67 0.41 0.84 0.76 1.26 1.32 -44.98%
P/EPS -4.37 -3.66 -0.19 -5.15 -5.76 -6.99 -4.53 -2.37%
EY -22.88 -27.34 -533.92 -19.43 -17.37 -14.30 -22.08 2.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.39 1.24 0.36 0.31 0.49 0.54 165.74%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 27/02/19 26/11/18 29/08/18 24/05/18 27/02/18 -
Price 0.05 0.08 0.10 0.115 0.14 0.155 0.23 -
P/RPS 0.32 0.56 0.59 0.66 0.81 0.95 1.32 -61.22%
P/EPS -2.57 -3.08 -0.27 -4.08 -6.20 -5.29 -4.53 -31.53%
EY -38.90 -32.47 -373.74 -24.49 -16.13 -18.91 -22.08 46.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.01 1.78 0.28 0.34 0.37 0.54 86.33%

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