[ICON] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
15-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 174.79%
YoY- 366.3%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 54,611 52,578 56,002 48,880 53,790 55,354 50,144 5.82%
PBT 4,186 4,128 9,750 24,483 11,327 1,700 4,797 -8.64%
Tax -4,965 -1,845 -1,573 -2,866 -2,009 -6,939 -5,678 -8.52%
NP -779 2,283 8,177 21,617 9,318 -5,239 -881 -7.84%
-
NP to SH -1,998 426 6,899 20,359 7,409 -6,376 -3,804 -34.77%
-
Tax Rate 118.61% 44.69% 16.13% 11.71% 17.74% 408.18% 118.37% -
Total Cost 55,390 50,295 47,825 27,263 44,472 60,593 51,025 5.59%
-
Net Worth 307,847 302,156 275,818 197,897 48,853 41,436 42,967 269.43%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 307,847 302,156 275,818 197,897 48,853 41,436 42,967 269.43%
NOSH 2,664,393 2,664,393 2,664,393 2,377,000 1,177,185 1,177,185 1,177,185 71.95%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -1.43% 4.34% 14.60% 44.22% 17.32% -9.46% -1.76% -
ROE -0.65% 0.14% 2.50% 10.29% 15.17% -15.39% -8.85% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.30 2.31 2.69 3.21 4.57 4.70 4.26 -33.57%
EPS -0.08 0.02 0.33 1.34 0.63 -0.54 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1296 0.1327 0.1326 0.1299 0.0415 0.0352 0.0365 131.85%
Adjusted Per Share Value based on latest NOSH - 2,377,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 8.77 8.45 9.00 7.85 8.64 8.89 8.05 5.84%
EPS -0.32 0.07 1.11 3.27 1.19 -1.02 -0.61 -34.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4945 0.4853 0.443 0.3179 0.0785 0.0666 0.069 269.50%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.115 0.105 0.115 0.045 0.05 0.045 0.085 -
P/RPS 5.00 4.55 4.27 1.40 1.09 0.96 2.00 83.69%
P/EPS -136.72 561.23 34.67 3.37 7.94 -8.31 -26.30 198.59%
EY -0.73 0.18 2.88 29.70 12.59 -12.04 -3.80 -66.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.79 0.87 0.35 1.20 1.28 2.33 -47.20%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 27/08/20 15/05/20 27/02/20 28/11/19 30/08/19 -
Price 0.12 0.11 0.13 0.075 0.11 0.045 0.05 -
P/RPS 5.22 4.76 4.83 2.34 2.41 0.96 1.17 169.78%
P/EPS -142.66 587.96 39.20 5.61 17.48 -8.31 -15.47 336.80%
EY -0.70 0.17 2.55 17.82 5.72 -12.04 -6.46 -77.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.83 0.98 0.58 2.65 1.28 1.37 -22.66%

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