[ICON] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -87.13%
YoY- -91.71%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 219,990 157,461 147,266 152,981 154,469 173,711 201,224 1.49%
PBT 33,782 38,361 -4,014 18,542 -8,249 3,165 13,277 16.82%
Tax -9,306 -6,283 -12,777 -39,781 230 -1,685 -471 64.34%
NP 24,476 32,078 -16,791 -21,239 -8,019 1,480 12,806 11.38%
-
NP to SH 17,901 27,684 -17,826 -24,870 -12,973 -2,244 12,806 5.73%
-
Tax Rate 27.55% 16.38% - 214.55% - 53.24% 3.55% -
Total Cost 195,514 125,383 164,057 174,220 162,488 172,231 188,418 0.61%
-
Net Worth 368,072 302,156 41,436 478,996 552,885 715,610 1,096,783 -16.62%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 368,072 302,156 41,436 478,996 552,885 715,610 1,096,783 -16.62%
NOSH 2,703,188 2,664,393 1,177,185 1,177,185 1,179,363 1,177,185 1,177,185 14.84%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 11.13% 20.37% -11.40% -13.88% -5.19% 0.85% 6.36% -
ROE 4.86% 9.16% -43.02% -5.19% -2.35% -0.31% 1.17% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 8.16 6.92 12.51 13.00 13.10 14.76 17.09 -11.58%
EPS 0.66 1.22 -1.51 -2.10 -1.10 -0.20 1.10 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1366 0.1327 0.0352 0.4069 0.4688 0.6079 0.9317 -27.36%
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 35.28 25.25 23.61 24.53 24.77 27.86 32.27 1.49%
EPS 2.87 4.44 -2.86 -3.99 -2.08 -0.36 2.05 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5902 0.4845 0.0664 0.7681 0.8866 1.1475 1.7588 -16.62%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.10 0.105 0.045 0.145 0.285 0.32 0.335 -
P/RPS 1.22 1.52 0.36 1.12 2.18 2.17 1.96 -7.59%
P/EPS 15.05 8.64 -2.97 -6.86 -25.91 -167.87 30.79 -11.23%
EY 6.64 11.58 -33.65 -14.57 -3.86 -0.60 3.25 12.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 1.28 0.36 0.61 0.53 0.36 12.49%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 28/10/21 27/11/20 28/11/19 26/11/18 24/11/17 28/11/16 24/11/15 -
Price 0.125 0.11 0.045 0.115 0.25 0.32 0.355 -
P/RPS 1.53 1.59 0.36 0.88 1.91 2.17 2.08 -4.98%
P/EPS 18.82 9.05 -2.97 -5.44 -22.73 -167.87 32.63 -8.75%
EY 5.31 11.05 -33.65 -18.37 -4.40 -0.60 3.06 9.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.83 1.28 0.28 0.53 0.53 0.38 15.86%

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