[ICON] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -3.8%
YoY- 28.32%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized 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 209,764 195,520 201,056 196,354 183,824 167,072 199,747 3.31%
PBT 68,466 97,932 7,313 -5,352 -11,428 -42,044 -435,670 -
Tax -8,878 -11,464 -14,786 -17,036 -11,676 84,728 -2,129 159.30%
NP 59,588 86,468 -7,473 -22,388 -23,104 42,684 -437,799 -
-
NP to SH 54,516 81,436 -10,417 -23,768 -22,898 -30,580 -439,967 -
-
Tax Rate 12.97% 11.71% 202.19% - - - - -
Total Cost 150,176 109,052 208,529 218,742 206,928 124,388 637,546 -61.89%
-
Net Worth 275,818 197,897 48,853 41,436 42,967 46,851 66,275 158.95%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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%
NOSH 2,664,393 2,377,000 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 72.47%
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 28.41% 44.22% -3.72% -11.40% -12.57% 25.55% -219.18% -
ROE 19.77% 41.15% -21.32% -57.36% -53.29% -65.27% -663.85% -
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 10.08 12.83 17.08 16.68 15.62 14.19 16.97 -29.36%
EPS 2.62 5.36 -0.88 -2.01 1.94 -25.96 -37.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1326 0.1299 0.0415 0.0352 0.0365 0.0398 0.0563 77.11%
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 33.69 31.41 32.29 31.54 29.53 26.84 32.08 3.32%
EPS 8.76 13.08 -1.67 -3.82 -3.68 -4.91 -70.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.443 0.3179 0.0785 0.0666 0.069 0.0753 0.1065 158.86%
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 0.115 0.045 0.05 0.045 0.085 0.095 0.07 -
P/RPS 1.14 0.35 0.29 0.27 0.54 0.67 0.41 97.85%
P/EPS 4.39 0.84 -5.65 -2.23 -4.37 -3.66 -0.19 -
EY 22.79 118.79 -17.70 -44.87 -22.88 -27.34 -533.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.35 1.20 1.28 2.33 2.39 1.24 -21.05%
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 0.13 0.075 0.11 0.045 0.05 0.08 0.10 -
P/RPS 1.29 0.58 0.64 0.27 0.32 0.56 0.59 68.53%
P/EPS 4.96 1.40 -12.43 -2.23 -2.57 -3.08 -0.27 -
EY 20.16 71.27 -8.04 -44.87 -38.90 -32.47 -373.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.58 2.65 1.28 1.37 2.01 1.78 -32.84%

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