[ICON] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 115.82%
YoY- -87.05%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 174,718 198,264 293,116 265,414 209,764 183,824 202,488 -2.42%
PBT -32,792 10,420 39,918 24,832 68,466 -11,428 -18,432 10.06%
Tax -3,148 -7,156 -14,616 -9,606 -8,878 -11,676 -3,844 -3.27%
NP -35,940 3,264 25,302 15,226 59,588 -23,104 -22,276 8.29%
-
NP to SH -33,622 364 20,548 7,058 54,516 -22,898 -26,580 3.99%
-
Tax Rate - 68.68% 36.62% 38.68% 12.97% - - -
Total Cost 210,658 195,000 267,814 250,188 150,176 206,928 224,764 -1.07%
-
Net Worth 347,267 378,865 386,191 353,068 275,818 42,967 490,297 -5.58%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 347,267 378,865 386,191 353,068 275,818 42,967 490,297 -5.58%
NOSH 622,563 2,706,540 2,704,838 2,703,188 2,664,393 1,177,185 1,177,185 -10.06%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -20.57% 1.65% 8.63% 5.74% 28.41% -12.57% -11.00% -
ROE -9.68% 0.10% 5.32% 2.00% 19.77% -53.29% -5.42% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 30.69 7.33 10.84 9.87 10.08 15.62 17.20 10.12%
EPS -5.90 0.02 0.76 0.26 2.62 1.94 -2.26 17.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.14 0.1428 0.1313 0.1326 0.0365 0.4165 6.55%
Adjusted Per Share Value based on latest NOSH - 2,703,188
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 28.02 31.79 47.00 42.56 33.64 29.48 32.47 -2.42%
EPS -5.39 0.06 3.29 1.13 8.74 -3.67 -4.26 3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5569 0.6075 0.6193 0.5662 0.4423 0.0689 0.7862 -5.58%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.99 0.07 0.09 0.10 0.115 0.085 0.13 -
P/RPS 3.23 0.96 0.83 1.01 1.14 0.54 0.76 27.24%
P/EPS -16.76 520.42 11.85 38.10 4.39 -4.37 -5.76 19.46%
EY -5.97 0.19 8.44 2.62 22.79 -22.88 -17.37 -16.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.50 0.63 0.76 0.87 2.33 0.31 31.69%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 24/08/23 25/08/22 25/08/21 27/08/20 30/08/19 29/08/18 -
Price 1.17 0.09 0.105 0.095 0.13 0.05 0.14 -
P/RPS 3.81 1.23 0.97 0.96 1.29 0.32 0.81 29.41%
P/EPS -19.81 669.11 13.82 36.19 4.96 -2.57 -6.20 21.34%
EY -5.05 0.15 7.24 2.76 20.16 -38.90 -16.13 -17.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.64 0.74 0.72 0.98 1.37 0.34 33.41%

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