[ICON] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 0.2%
YoY- -631.47%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 208,168 201,056 194,033 190,415 193,456 199,747 203,136 1.64%
PBT 42,307 7,313 -421,143 -432,169 -440,433 -435,670 -60,204 -
Tax -17,492 -14,786 -12,208 -6,045 -477 -2,129 -6,973 84.51%
NP 24,815 -7,473 -433,351 -438,214 -440,910 -437,799 -67,177 -
-
NP to SH 17,588 -10,416 -432,922 -438,126 -438,985 -439,967 -71,682 -
-
Tax Rate 41.35% 202.19% - - - - - -
Total Cost 183,353 208,529 627,384 628,629 634,366 637,546 270,313 -22.78%
-
Net Worth 197,897 48,853 41,436 42,967 46,851 66,275 478,996 -44.49%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 197,897 48,853 41,436 42,967 46,851 66,275 478,996 -44.49%
NOSH 2,377,000 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 59.68%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 11.92% -3.72% -223.34% -230.14% -227.91% -219.18% -33.07% -
ROE 8.89% -21.32% -1,044.77% -1,019.67% -936.96% -663.85% -14.97% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 13.66 17.08 16.48 16.18 16.43 16.97 17.26 -14.42%
EPS 1.15 -0.88 -36.78 -37.22 -37.29 -37.37 -6.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1299 0.0415 0.0352 0.0365 0.0398 0.0563 0.4069 -53.25%
Adjusted Per Share Value based on latest NOSH - 1,177,185
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 33.44 32.29 31.17 30.59 31.07 32.08 32.63 1.64%
EPS 2.83 -1.67 -69.54 -70.37 -70.51 -70.67 -11.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3179 0.0785 0.0666 0.069 0.0753 0.1065 0.7694 -44.49%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.045 0.05 0.045 0.085 0.095 0.07 0.145 -
P/RPS 0.33 0.29 0.27 0.53 0.58 0.41 0.84 -46.32%
P/EPS 3.90 -5.65 -0.12 -0.23 -0.25 -0.19 -2.38 -
EY 25.66 -17.70 -817.25 -437.86 -392.54 -533.92 -41.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 1.20 1.28 2.33 2.39 1.24 0.36 -1.85%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 15/05/20 27/02/20 28/11/19 30/08/19 31/05/19 27/02/19 26/11/18 -
Price 0.075 0.11 0.045 0.05 0.08 0.10 0.115 -
P/RPS 0.55 0.64 0.27 0.31 0.49 0.59 0.67 -12.31%
P/EPS 6.50 -12.43 -0.12 -0.13 -0.21 -0.27 -1.89 -
EY 15.39 -8.04 -817.25 -744.36 -466.14 -373.74 -52.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 2.65 1.28 1.37 2.01 1.78 0.28 62.42%

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