[ICON] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -46.58%
YoY- 484.23%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 78,508 79,607 66,951 80,894 87,283 81,736 50,971 33.33%
PBT 12,172 13,800 6,159 10,201 21,366 21,054 -8,638 -
Tax -3,125 -4,048 -3,260 -2,666 -4,502 -4,160 -644 186.34%
NP 9,047 9,752 2,899 7,535 16,864 16,894 -9,282 -
-
NP to SH 7,651 7,312 2,962 7,677 14,372 14,682 -11,152 -
-
Tax Rate 25.67% 29.33% 52.93% 26.13% 21.07% 19.76% - -
Total Cost 69,461 69,855 64,052 73,359 70,419 64,842 60,253 9.93%
-
Net Worth 394,324 386,191 378,018 376,460 368,072 353,068 336,954 11.04%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 394,324 386,191 378,018 376,460 368,072 353,068 336,954 11.04%
NOSH 2,704,838 2,704,838 2,704,838 2,703,188 2,703,188 2,703,188 2,703,188 0.04%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.52% 12.25% 4.33% 9.31% 19.32% 20.67% -18.21% -
ROE 1.94% 1.89% 0.78% 2.04% 3.90% 4.16% -3.31% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.90 2.94 2.48 3.00 3.24 3.04 1.90 32.53%
EPS 0.28 0.27 0.11 0.28 0.53 0.55 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1458 0.1428 0.1398 0.1396 0.1366 0.1313 0.1259 10.26%
Adjusted Per Share Value based on latest NOSH - 2,703,188
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.59 12.77 10.74 12.97 14.00 13.11 8.17 33.37%
EPS 1.23 1.17 0.47 1.23 2.30 2.35 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6323 0.6193 0.6062 0.6037 0.5902 0.5662 0.5403 11.04%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.095 0.09 0.105 0.105 0.10 0.10 0.115 -
P/RPS 3.27 3.06 4.24 3.50 3.09 3.29 6.04 -33.54%
P/EPS 33.58 33.29 95.85 36.88 18.75 18.32 -27.60 -
EY 2.98 3.00 1.04 2.71 5.33 5.46 -3.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.75 0.75 0.73 0.76 0.91 -20.07%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 28/02/22 28/10/21 25/08/21 24/05/21 -
Price 0.145 0.105 0.10 0.115 0.125 0.095 0.105 -
P/RPS 5.00 3.57 4.04 3.83 3.86 3.13 5.51 -6.26%
P/EPS 51.26 38.84 91.29 40.40 23.44 17.40 -25.20 -
EY 1.95 2.57 1.10 2.48 4.27 5.75 -3.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.74 0.72 0.82 0.92 0.72 0.83 12.45%

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