[ICON] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -53.68%
YoY- 126.56%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 282,567 300,088 293,116 267,804 300,884 293,320 265,414 4.25%
PBT 200,367 42,841 39,918 24,636 43,983 45,042 24,832 300.76%
Tax -25,249 -13,910 -14,616 -13,040 -11,972 -12,408 -9,606 90.12%
NP 175,118 28,930 25,302 11,596 32,011 32,634 15,226 407.26%
-
NP to SH 171,560 23,901 20,548 11,848 25,578 23,868 7,058 734.25%
-
Tax Rate 12.60% 32.47% 36.62% 52.93% 27.22% 27.55% 38.68% -
Total Cost 107,449 271,157 267,814 256,208 268,873 260,685 250,188 -42.98%
-
Net Worth 366,477 394,324 386,191 378,018 376,460 368,072 353,068 2.50%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 18,121 - - - - - - -
Div Payout % 10.56% - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 366,477 394,324 386,191 378,018 376,460 368,072 353,068 2.50%
NOSH 2,704,838 2,704,838 2,704,838 2,704,838 2,703,188 2,703,188 2,703,188 0.04%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 61.97% 9.64% 8.63% 4.33% 10.64% 11.13% 5.74% -
ROE 46.81% 6.06% 5.32% 3.13% 6.79% 6.48% 2.00% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.45 11.10 10.84 9.90 11.16 10.89 9.87 3.86%
EPS 6.34 0.88 0.76 0.44 0.95 0.88 0.26 736.02%
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1355 0.1458 0.1428 0.1398 0.1396 0.1366 0.1313 2.11%
Adjusted Per Share Value based on latest NOSH - 2,704,838
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 45.39 48.20 47.08 43.02 48.33 47.11 42.63 4.25%
EPS 27.56 3.84 3.30 1.90 4.11 3.83 1.13 736.12%
DPS 2.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5887 0.6334 0.6203 0.6072 0.6047 0.5912 0.5671 2.51%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.095 0.095 0.09 0.105 0.105 0.10 0.10 -
P/RPS 0.91 0.86 0.83 1.06 0.94 0.92 1.01 -6.69%
P/EPS 1.50 10.75 11.85 23.96 11.07 11.29 38.10 -88.35%
EY 66.77 9.30 8.44 4.17 9.03 8.86 2.62 760.91%
DY 7.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.63 0.75 0.75 0.73 0.76 -5.32%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 25/08/22 26/05/22 28/02/22 28/10/21 25/08/21 -
Price 0.12 0.145 0.105 0.10 0.115 0.125 0.095 -
P/RPS 1.15 1.31 0.97 1.01 1.03 1.15 0.96 12.75%
P/EPS 1.89 16.41 13.82 22.82 12.12 14.11 36.19 -85.95%
EY 52.86 6.09 7.24 4.38 8.25 7.09 2.76 611.99%
DY 5.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.99 0.74 0.72 0.82 0.92 0.72 15.13%

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