[ICON] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -3.8%
YoY- 28.32%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 300,088 293,320 209,948 196,354 203,974 205,958 231,614 4.40%
PBT 42,841 45,042 51,148 -5,352 24,722 -10,998 4,220 47.12%
Tax -13,910 -12,408 -8,377 -17,036 -53,041 306 -2,246 35.49%
NP 28,930 32,634 42,770 -22,388 -28,318 -10,692 1,973 56.41%
-
NP to SH 23,901 23,868 36,912 -23,768 -33,160 -17,297 -2,992 -
-
Tax Rate 32.47% 27.55% 16.38% - 214.55% - 53.22% -
Total Cost 271,157 260,685 167,177 218,742 232,293 216,650 229,641 2.80%
-
Net Worth 394,324 368,072 302,156 41,436 478,996 552,885 715,610 -9.45%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 394,324 368,072 302,156 41,436 478,996 552,885 715,610 -9.45%
NOSH 2,704,838 2,703,188 2,664,393 1,177,185 1,177,185 1,179,363 1,177,185 14.86%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 9.64% 11.13% 20.37% -11.40% -13.88% -5.19% 0.85% -
ROE 6.06% 6.48% 12.22% -57.36% -6.92% -3.13% -0.42% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 11.10 10.89 9.22 16.68 17.33 17.46 19.68 -9.09%
EPS 0.88 0.88 1.63 -2.01 -2.80 -1.47 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1458 0.1366 0.1327 0.0352 0.4069 0.4688 0.6079 -21.16%
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 48.23 47.14 33.74 31.56 32.78 33.10 37.22 4.41%
EPS 3.84 3.84 5.93 -3.82 -5.33 -2.78 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6337 0.5915 0.4856 0.0666 0.7698 0.8885 1.1501 -9.45%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.095 0.10 0.105 0.045 0.145 0.285 0.32 -
P/RPS 0.86 0.92 1.14 0.27 0.84 1.63 1.63 -10.10%
P/EPS 10.75 11.29 6.48 -2.23 -5.15 -19.43 -125.90 -
EY 9.30 8.86 15.44 -44.87 -19.43 -5.15 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 0.79 1.28 0.36 0.61 0.53 3.45%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 28/10/21 27/11/20 28/11/19 26/11/18 24/11/17 28/11/16 -
Price 0.145 0.125 0.11 0.045 0.115 0.25 0.32 -
P/RPS 1.31 1.15 1.19 0.27 0.66 1.43 1.63 -3.57%
P/EPS 16.41 14.11 6.79 -2.23 -4.08 -17.05 -125.90 -
EY 6.09 7.09 14.74 -44.87 -24.49 -5.87 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.92 0.83 1.28 0.28 0.53 0.53 10.97%

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