[ICON] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 39.96%
YoY- -18.83%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 56,816 30,543 42,165 58,492 55,806 43,325 57,501 -0.79%
PBT 10,119 -26,515 -1,065 8,745 7,484 -2,274 168,236 -84.67%
Tax -2,444 870 -933 -1,662 -1,621 -1,958 -14,816 -69.95%
NP 7,675 -25,645 -1,998 7,083 5,863 -4,232 153,420 -86.44%
-
NP to SH 6,790 -23,601 -1,536 6,210 4,437 -4,255 153,634 -87.52%
-
Tax Rate 24.15% - - 19.01% 21.66% - 8.81% -
Total Cost 49,141 56,188 44,163 51,409 49,943 47,557 -95,919 -
-
Net Worth 347,267 319,566 346,421 378,882 378,865 351,754 366,477 -3.52%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - 1,353 - - 18,121 -
Div Payout % - - - 21.79% - - 11.79% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 347,267 319,566 346,421 378,882 378,865 351,754 366,477 -3.52%
NOSH 622,563 541,637 541,637 2,706,540 2,706,540 2,706,540 2,704,838 -62.47%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 13.51% -83.96% -4.74% 12.11% 10.51% -9.77% 266.81% -
ROE 1.96% -7.39% -0.44% 1.64% 1.17% -1.21% 41.92% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 9.98 5.64 7.79 2.16 2.06 1.60 2.13 180.26%
EPS 1.19 -4.36 -0.28 0.23 0.16 -0.16 5.68 -64.75%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.67 -
NAPS 0.61 0.59 0.64 0.14 0.14 0.13 0.1355 172.89%
Adjusted Per Share Value based on latest NOSH - 2,706,540
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 9.11 4.90 6.76 9.38 8.95 6.95 9.22 -0.79%
EPS 1.09 -3.78 -0.25 1.00 0.71 -0.68 24.64 -87.51%
DPS 0.00 0.00 0.00 0.22 0.00 0.00 2.91 -
NAPS 0.5569 0.5124 0.5555 0.6076 0.6075 0.5641 0.5877 -3.52%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.99 0.785 0.585 0.11 0.07 0.095 0.095 -
P/RPS 9.92 13.92 7.51 5.09 3.39 5.93 4.47 70.22%
P/EPS 83.00 -18.02 -206.15 47.94 42.69 -60.41 1.67 1255.00%
EY 1.20 -5.55 -0.49 2.09 2.34 -1.66 59.79 -92.63%
DY 0.00 0.00 0.00 0.45 0.00 0.00 7.05 -
P/NAPS 1.62 1.33 0.91 0.79 0.50 0.73 0.70 75.05%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 23/05/24 29/02/24 29/11/23 24/08/23 24/05/23 28/02/23 -
Price 1.17 0.745 0.745 0.505 0.09 0.08 0.12 -
P/RPS 11.72 13.21 9.56 23.37 4.36 5.00 5.64 62.91%
P/EPS 98.10 -17.10 -262.54 220.08 54.89 -50.87 2.11 1196.00%
EY 1.02 -5.85 -0.38 0.45 1.82 -1.97 47.34 -92.27%
DY 0.00 0.00 0.00 0.10 0.00 0.00 5.58 -
P/NAPS 1.92 1.26 1.16 3.61 0.64 0.62 0.89 67.03%

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