[ICON] QoQ 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- -61.42%
YoY- 126.56%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
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 57,501 78,508 79,607 66,951 80,894 87,283 81,736 -20.84%
PBT 168,236 12,172 13,800 6,159 10,201 21,366 21,054 298.17%
Tax -14,816 -3,125 -4,048 -3,260 -2,666 -4,502 -4,160 132.67%
NP 153,420 9,047 9,752 2,899 7,535 16,864 16,894 333.53%
-
NP to SH 153,634 7,651 7,312 2,962 7,677 14,372 14,682 376.36%
-
Tax Rate 8.81% 25.67% 29.33% 52.93% 26.13% 21.07% 19.76% -
Total Cost -95,919 69,461 69,855 64,052 73,359 70,419 64,842 -
-
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 % 11.79% - - - - - - -
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 266.81% 11.52% 12.25% 4.33% 9.31% 19.32% 20.67% -
ROE 41.92% 1.94% 1.89% 0.78% 2.04% 3.90% 4.16% -
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 2.13 2.90 2.94 2.48 3.00 3.24 3.04 -21.06%
EPS 5.68 0.28 0.27 0.11 0.28 0.53 0.55 372.21%
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 9.24 12.61 12.79 10.75 12.99 14.02 13.13 -20.83%
EPS 24.68 1.23 1.17 0.48 1.23 2.31 2.36 376.17%
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 4.47 3.27 3.06 4.24 3.50 3.09 3.29 22.60%
P/EPS 1.67 33.58 33.29 95.85 36.88 18.75 18.32 -79.65%
EY 59.79 2.98 3.00 1.04 2.71 5.33 5.46 390.98%
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 5.64 5.00 3.57 4.04 3.83 3.86 3.13 47.91%
P/EPS 2.11 51.26 38.84 91.29 40.40 23.44 17.40 -75.40%
EY 47.34 1.95 2.57 1.10 2.48 4.27 5.75 306.16%
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