[ICON] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 0.51%
YoY- -200.25%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 209,764 183,824 202,488 192,674 221,426 264,332 324,074 -6.98%
PBT 68,466 -11,428 -18,432 -19,790 -2,280 14,702 56,222 3.33%
Tax -8,878 -11,676 -3,844 748 -290 -148 -1,264 38.34%
NP 59,588 -23,104 -22,276 -19,042 -2,570 14,554 54,958 1.35%
-
NP to SH 54,516 -22,898 -26,580 -26,356 -8,778 14,554 54,958 -0.13%
-
Tax Rate 12.97% - - - - 1.01% 2.25% -
Total Cost 150,176 206,928 224,764 211,716 223,996 249,778 269,116 -9.25%
-
Net Worth 275,818 42,967 490,297 551,746 664,933 1,088,660 515,371 -9.88%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 275,818 42,967 490,297 551,746 664,933 1,088,660 515,371 -9.88%
NOSH 2,664,393 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 14.57%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 28.41% -12.57% -11.00% -9.88% -1.16% 5.51% 16.96% -
ROE 19.77% -53.29% -5.42% -4.78% -1.32% 1.34% 10.66% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 10.08 15.62 17.20 16.37 20.18 22.45 55.96 -24.83%
EPS 2.62 1.94 -2.26 -2.20 -0.80 1.20 0.14 62.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1326 0.0365 0.4165 0.4687 0.606 0.9248 0.89 -27.16%
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 33.64 29.48 32.47 30.90 35.51 42.39 51.97 -6.98%
EPS 8.74 -3.67 -4.26 -4.23 -1.41 2.33 8.81 -0.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4423 0.0689 0.7862 0.8848 1.0663 1.7457 0.8264 -9.88%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.115 0.085 0.13 0.235 0.355 0.43 1.85 -
P/RPS 1.14 0.54 0.76 1.44 1.76 1.91 3.31 -16.26%
P/EPS 4.39 -4.37 -5.76 -10.50 -44.37 34.78 19.49 -21.97%
EY 22.79 -22.88 -17.37 -9.53 -2.25 2.88 5.13 28.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 2.33 0.31 0.50 0.59 0.46 2.08 -13.50%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 30/08/19 29/08/18 25/08/17 25/08/16 26/08/15 25/08/14 -
Price 0.13 0.05 0.14 0.215 0.32 0.29 1.78 -
P/RPS 1.29 0.32 0.81 1.31 1.59 1.29 3.18 -13.94%
P/EPS 4.96 -2.57 -6.20 -9.60 -40.00 23.46 18.76 -19.86%
EY 20.16 -38.90 -16.13 -10.41 -2.50 4.26 5.33 24.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.37 0.34 0.46 0.53 0.31 2.00 -11.19%

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