[ICON] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 82.66%
YoY- -32.3%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 195,520 167,072 192,236 165,736 207,332 254,376 320,268 -7.88%
PBT 97,932 -42,044 -22,992 -30,036 -10,688 10,976 78,788 3.68%
Tax -11,464 84,728 -7,248 5,932 -2,340 -140 -788 56.17%
NP 86,468 42,684 -30,240 -24,104 -13,028 10,836 78,000 1.73%
-
NP to SH 81,436 -30,580 -34,508 -26,492 -20,024 10,836 78,000 0.72%
-
Tax Rate 11.71% - - - - 1.28% 1.00% -
Total Cost 109,052 124,388 222,476 189,840 220,360 243,540 242,268 -12.44%
-
Net Worth 197,897 46,851 495,124 558,338 712,903 1,083,010 399,466 -11.03%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 197,897 46,851 495,124 558,338 712,903 1,083,010 399,466 -11.03%
NOSH 2,377,000 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 257,720 44.76%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 44.22% 25.55% -15.73% -14.54% -6.28% 4.26% 24.35% -
ROE 41.15% -65.27% -6.97% -4.74% -2.81% 1.00% 19.53% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 12.83 14.19 16.33 14.08 17.61 21.61 124.27 -31.48%
EPS 5.36 -25.96 -2.92 -2.40 -1.60 0.92 0.32 59.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1299 0.0398 0.4206 0.4743 0.6056 0.92 1.55 -33.82%
Adjusted Per Share Value based on latest NOSH - 1,177,185
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 31.42 26.85 30.89 26.64 33.32 40.88 51.47 -7.88%
EPS 13.09 -4.91 -5.55 -4.26 -3.22 1.74 12.54 0.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.318 0.0753 0.7957 0.8973 1.1457 1.7405 0.642 -11.03%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 - -
Price 0.045 0.095 0.205 0.475 0.365 0.665 0.00 -
P/RPS 0.35 0.67 1.26 3.37 2.07 3.08 0.00 -
P/EPS 0.84 -3.66 -6.99 -21.11 -21.46 72.24 0.00 -
EY 118.79 -27.34 -14.30 -4.74 -4.66 1.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 2.39 0.49 1.00 0.60 0.72 0.00 -
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 15/05/20 31/05/19 24/05/18 31/05/17 26/05/16 28/05/15 23/06/14 -
Price 0.075 0.08 0.155 0.245 0.38 0.505 0.00 -
P/RPS 0.58 0.56 0.95 1.74 2.16 2.34 0.00 -
P/EPS 1.40 -3.08 -5.29 -10.89 -22.34 54.86 0.00 -
EY 71.27 -32.47 -18.91 -9.19 -4.48 1.82 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 2.01 0.37 0.52 0.63 0.55 0.00 -

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