[ICON] YoY Cumulative 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- 1.56%
YoY- -478.12%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 157,461 147,266 152,981 154,469 173,711 201,224 241,787 -6.89%
PBT 38,361 -4,014 18,542 -8,249 3,165 13,277 47,165 -3.38%
Tax -6,283 -12,777 -39,781 230 -1,685 -471 -740 42.78%
NP 32,078 -16,791 -21,239 -8,019 1,480 12,806 46,425 -5.96%
-
NP to SH 27,684 -17,826 -24,870 -12,973 -2,244 12,806 46,425 -8.24%
-
Tax Rate 16.38% - 214.55% - 53.24% 3.55% 1.57% -
Total Cost 125,383 164,057 174,220 162,488 172,231 188,418 195,362 -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 9.16% -43.02% -5.19% -2.35% -0.31% 1.17% 4.35% -
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 6.92 12.51 13.00 13.10 14.76 17.09 20.54 -16.56%
EPS 1.22 -1.51 -2.10 -1.10 -0.20 1.10 0.11 49.28%
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 25.25 23.61 24.53 24.77 27.86 32.27 38.77 -6.89%
EPS 4.44 -2.86 -3.99 -2.08 -0.36 2.05 7.44 -8.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4845 0.0664 0.7681 0.8866 1.1475 1.7588 1.7123 -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 1.52 0.36 1.12 2.18 2.17 1.96 7.45 -23.25%
P/EPS 8.64 -2.97 -6.86 -25.91 -167.87 30.79 38.80 -22.12%
EY 11.58 -33.65 -14.57 -3.86 -0.60 3.25 2.58 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 1.59 0.36 0.88 1.91 2.17 2.08 6.62 -21.14%
P/EPS 9.05 -2.97 -5.44 -22.73 -167.87 32.63 34.49 -19.97%
EY 11.05 -33.65 -18.37 -4.40 -0.60 3.06 2.90 24.95%
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