[ICON] QoQ Cumulative 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- -88.42%
YoY- 126.56%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 282,567 225,066 146,558 66,951 300,884 219,990 132,707 65.28%
PBT 200,367 32,131 19,959 6,159 43,983 33,782 12,416 535.37%
Tax -25,249 -10,433 -7,308 -3,260 -11,972 -9,306 -4,803 201.42%
NP 175,118 21,698 12,651 2,899 32,011 24,476 7,613 704.21%
-
NP to SH 171,560 17,926 10,274 2,962 25,578 17,901 3,529 1222.62%
-
Tax Rate 12.60% 32.47% 36.62% 52.93% 27.22% 27.55% 38.68% -
Total Cost 107,449 203,368 133,907 64,052 268,873 195,514 125,094 -9.61%
-
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% 4.55% 2.66% 0.78% 6.79% 4.86% 1.00% -
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 8.32 5.42 2.48 11.16 8.16 4.94 64.56%
EPS 6.34 0.66 0.38 0.11 0.95 0.66 0.13 1225.42%
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 45.41 36.17 23.55 10.76 48.36 35.35 21.33 65.26%
EPS 27.57 2.88 1.65 0.48 4.11 2.88 0.57 1218.17%
DPS 2.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.589 0.6337 0.6207 0.6075 0.605 0.5915 0.5674 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 1.14 1.66 4.24 0.94 1.22 2.03 -41.34%
P/EPS 1.50 14.33 23.69 95.85 11.07 15.05 76.20 -92.65%
EY 66.77 6.98 4.22 1.04 9.03 6.64 1.31 1264.88%
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 1.74 1.94 4.04 1.03 1.53 1.92 -28.87%
P/EPS 1.89 21.88 27.64 91.29 12.12 18.82 72.39 -91.14%
EY 52.86 4.57 3.62 1.10 8.25 5.31 1.38 1028.79%
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