[ICON] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 34.37%
YoY- -478.12%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 209,948 196,354 203,974 205,958 231,614 268,298 322,382 -6.89%
PBT 51,148 -5,352 24,722 -10,998 4,220 17,702 62,886 -3.38%
Tax -8,377 -17,036 -53,041 306 -2,246 -628 -986 42.79%
NP 42,770 -22,388 -28,318 -10,692 1,973 17,074 61,900 -5.97%
-
NP to SH 36,912 -23,768 -33,160 -17,297 -2,992 17,074 61,900 -8.24%
-
Tax Rate 16.38% - 214.55% - 53.22% 3.55% 1.57% -
Total Cost 167,177 218,742 232,293 216,650 229,641 251,224 260,482 -7.11%
-
Net Worth 302,156 41,436 478,996 552,885 715,610 1,096,783 1,067,824 -18.95%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 302,156 41,436 478,996 552,885 715,610 1,096,783 1,067,824 -18.95%
NOSH 2,664,393 1,177,185 1,177,185 1,179,363 1,177,185 1,177,185 1,177,185 14.57%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 20.37% -11.40% -13.88% -5.19% 0.85% 6.36% 19.20% -
ROE 12.22% -57.36% -6.92% -3.13% -0.42% 1.56% 5.80% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 9.22 16.68 17.33 17.46 19.68 22.79 27.39 -16.58%
EPS 1.63 -2.01 -2.80 -1.47 -0.27 1.47 0.15 48.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1327 0.0352 0.4069 0.4688 0.6079 0.9317 0.9071 -27.39%
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 33.74 31.56 32.78 33.10 37.22 43.12 51.81 -6.89%
EPS 5.93 -3.82 -5.33 -2.78 -0.48 2.74 9.95 -8.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4856 0.0666 0.7698 0.8885 1.1501 1.7627 1.7161 -18.95%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.105 0.045 0.145 0.285 0.32 0.335 1.53 -
P/RPS 1.14 0.27 0.84 1.63 1.63 1.47 5.59 -23.26%
P/EPS 6.48 -2.23 -5.15 -19.43 -125.90 23.10 29.10 -22.12%
EY 15.44 -44.87 -19.43 -5.15 -0.79 4.33 3.44 28.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.28 0.36 0.61 0.53 0.36 1.69 -11.89%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 28/11/19 26/11/18 24/11/17 28/11/16 24/11/15 26/11/14 -
Price 0.11 0.045 0.115 0.25 0.32 0.355 1.36 -
P/RPS 1.19 0.27 0.66 1.43 1.63 1.56 4.97 -21.18%
P/EPS 6.79 -2.23 -4.08 -17.05 -125.90 24.47 25.86 -19.96%
EY 14.74 -44.87 -24.49 -5.87 -0.79 4.09 3.87 24.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.28 0.28 0.53 0.53 0.38 1.50 -9.38%

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