[ICON] YoY Quarter Result on 30-Jun-2017 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 1.03%
YoY- -1162.4%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 56,002 50,144 53,185 54,904 58,880 68,573 81,971 -6.14%
PBT 9,750 4,797 -3,467 -2,386 1,532 4,607 8,413 2.48%
Tax -1,573 -5,678 -110 -1,109 440 -38 -434 23.91%
NP 8,177 -881 -3,577 -3,495 1,972 4,569 7,979 0.40%
-
NP to SH 6,899 -3,804 -4,663 -6,555 617 4,569 7,979 -2.39%
-
Tax Rate 16.13% 118.37% - - -28.72% 0.82% 5.16% -
Total Cost 47,825 51,025 56,762 58,399 56,908 64,004 73,992 -7.00%
-
Net Worth 275,818 42,967 490,297 551,746 713,374 1,088,660 515,371 -9.88%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 275,818 42,967 490,297 551,746 713,374 1,088,660 515,371 -9.88%
NOSH 2,664,393 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 14.57%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 14.60% -1.76% -6.73% -6.37% 3.35% 6.66% 9.73% -
ROE 2.50% -8.85% -0.95% -1.19% 0.09% 0.42% 1.55% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.69 4.26 4.52 4.66 5.00 5.83 14.16 -24.16%
EPS 0.33 0.32 -0.40 -0.60 0.10 0.40 0.01 79.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1326 0.0365 0.4165 0.4687 0.606 0.9248 0.89 -27.16%
Adjusted Per Share Value based on latest NOSH - 1,177,185
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 9.00 8.06 8.55 8.82 9.46 11.02 13.17 -6.14%
EPS 1.11 -0.61 -0.75 -1.05 0.10 0.73 1.28 -2.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4433 0.0691 0.788 0.8867 1.1465 1.7496 0.8283 -9.88%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.115 0.085 0.13 0.235 0.355 0.43 1.85 -
P/RPS 4.27 2.00 2.88 5.04 7.10 7.38 13.07 -16.99%
P/EPS 34.67 -26.30 -32.82 -42.20 677.31 110.79 134.26 -20.18%
EY 2.88 -3.80 -3.05 -2.37 0.15 0.90 0.74 25.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 2.33 0.31 0.50 0.59 0.46 2.08 -13.50%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 30/08/19 29/08/18 25/08/17 25/08/16 26/08/15 25/08/14 -
Price 0.13 0.05 0.14 0.215 0.32 0.29 1.78 -
P/RPS 4.83 1.17 3.10 4.61 6.40 4.98 12.57 -14.72%
P/EPS 39.20 -15.47 -35.34 -38.61 610.53 74.72 129.18 -18.01%
EY 2.55 -6.46 -2.83 -2.59 0.16 1.34 0.77 22.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.37 0.34 0.46 0.53 0.31 2.00 -11.19%

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