[ICON] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 42.28%
YoY- -30.26%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 199,747 203,974 202,488 192,236 204,625 205,958 192,674 2.42%
PBT -435,670 24,722 -18,432 -22,992 -49,912 -10,998 -19,790 681.07%
Tax -2,129 -53,041 -3,844 -7,248 -4,045 306 748 -
NP -437,799 -28,318 -22,276 -30,240 -53,957 -10,692 -19,042 703.94%
-
NP to SH -439,967 -33,160 -26,580 -34,508 -59,785 -17,297 -26,356 549.83%
-
Tax Rate - 214.55% - - - - - -
Total Cost 637,546 232,293 224,764 222,476 258,582 216,650 211,716 108.11%
-
Net Worth 66,275 478,996 490,297 495,124 506,071 552,885 551,746 -75.56%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 66,275 478,996 490,297 495,124 506,071 552,885 551,746 -75.56%
NOSH 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,179,363 1,177,185 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -219.18% -13.88% -11.00% -15.73% -26.37% -5.19% -9.88% -
ROE -663.85% -6.92% -5.42% -6.97% -11.81% -3.13% -4.78% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.97 17.33 17.20 16.33 17.38 17.46 16.37 2.42%
EPS -37.37 -2.80 -2.26 -2.92 -5.08 -1.47 -2.20 557.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.4069 0.4165 0.4206 0.4299 0.4688 0.4687 -75.56%
Adjusted Per Share Value based on latest NOSH - 1,177,185
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 32.10 32.78 32.54 30.89 32.89 33.10 30.96 2.43%
EPS -70.71 -5.33 -4.27 -5.55 -9.61 -2.78 -4.24 549.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1065 0.7698 0.788 0.7957 0.8133 0.8885 0.8867 -75.56%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.07 0.145 0.13 0.205 0.23 0.285 0.235 -
P/RPS 0.41 0.84 0.76 1.26 1.32 1.63 1.44 -56.62%
P/EPS -0.19 -5.15 -5.76 -6.99 -4.53 -19.43 -10.50 -93.05%
EY -533.92 -19.43 -17.37 -14.30 -22.08 -5.15 -9.53 1353.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.36 0.31 0.49 0.54 0.61 0.50 82.91%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 26/11/18 29/08/18 24/05/18 27/02/18 24/11/17 25/08/17 -
Price 0.10 0.115 0.14 0.155 0.23 0.25 0.215 -
P/RPS 0.59 0.66 0.81 0.95 1.32 1.43 1.31 -41.15%
P/EPS -0.27 -4.08 -6.20 -5.29 -4.53 -17.05 -9.60 -90.69%
EY -373.74 -24.49 -16.13 -18.91 -22.08 -5.87 -10.41 981.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.28 0.34 0.37 0.54 0.53 0.46 145.86%

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