[ICON] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 60.85%
YoY- 106.46%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 235,140 314,735 239,896 214,026 190,415 209,532 212,540 1.69%
PBT 185,618 51,526 20,730 47,260 -432,169 -49,232 -158,580 -
Tax -21,520 -14,476 -11,614 -13,387 -6,045 -6,341 3,645 -
NP 164,098 37,050 9,116 33,873 -438,214 -55,573 -154,935 -
-
NP to SH 161,467 32,323 1,958 28,291 -438,126 -59,897 -161,536 -
-
Tax Rate 11.59% 28.09% 56.03% 28.33% - - - -
Total Cost 71,042 277,685 230,780 180,153 628,629 265,105 367,475 -23.94%
-
Net Worth 378,865 386,191 353,068 275,818 42,967 490,297 551,746 -6.07%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 18,121 - - - - - - -
Div Payout % 11.22% - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 378,865 386,191 353,068 275,818 42,967 490,297 551,746 -6.07%
NOSH 2,706,540 2,704,838 2,703,188 2,664,393 1,177,185 1,177,185 1,177,185 14.87%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 69.79% 11.77% 3.80% 15.83% -230.14% -26.52% -72.90% -
ROE 42.62% 8.37% 0.55% 10.26% -1,019.67% -12.22% -29.28% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 8.69 11.64 8.92 10.29 16.18 17.80 18.05 -11.46%
EPS 5.97 1.20 0.07 1.36 -37.22 -5.09 -13.72 -
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1428 0.1313 0.1326 0.0365 0.4165 0.4687 -18.23%
Adjusted Per Share Value based on latest NOSH - 2,664,393
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 37.71 50.47 38.47 34.32 30.53 33.60 34.08 1.70%
EPS 25.89 5.18 0.31 4.54 -70.26 -9.60 -25.90 -
DPS 2.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6075 0.6193 0.5662 0.4423 0.0689 0.7862 0.8848 -6.07%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.07 0.09 0.10 0.115 0.085 0.13 0.235 -
P/RPS 0.81 0.77 1.12 1.12 0.53 0.73 1.30 -7.57%
P/EPS 1.17 7.53 137.34 8.46 -0.23 -2.55 -1.71 -
EY 85.24 13.28 0.73 11.83 -437.86 -39.14 -58.39 -
DY 9.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.76 0.87 2.33 0.31 0.50 0.00%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 25/08/21 27/08/20 30/08/19 29/08/18 25/08/17 -
Price 0.09 0.105 0.095 0.13 0.05 0.14 0.215 -
P/RPS 1.04 0.90 1.06 1.26 0.31 0.79 1.19 -2.21%
P/EPS 1.51 8.79 130.47 9.56 -0.13 -2.75 -1.57 -
EY 66.30 11.38 0.77 10.46 -744.36 -36.34 -63.82 -
DY 7.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.72 0.98 1.37 0.34 0.46 5.65%

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