[ICON] YoY TTM 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- -19.68%
YoY- 56.15%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 274,601 211,250 194,033 203,136 207,674 239,053 278,314 -0.22%
PBT 37,968 49,688 -421,143 -60,204 -161,239 -373,673 22,512 9.09%
Tax -14,271 -8,293 -12,208 -6,973 5,041 -942 3,224 -
NP 23,697 41,395 -433,351 -67,177 -156,198 -374,615 25,736 -1.36%
-
NP to SH 15,904 35,093 -432,922 -71,682 -163,476 -379,137 25,736 -7.70%
-
Tax Rate 37.59% 16.69% - - - - -14.32% -
Total Cost 250,904 169,855 627,384 270,313 363,872 613,668 252,578 -0.11%
-
Net Worth 368,072 302,156 41,436 478,996 551,864 715,610 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 41,436 478,996 551,864 715,610 1,096,783 -16.62%
NOSH 2,703,188 2,664,393 1,177,185 1,177,185 1,177,185 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 8.63% 19.60% -223.34% -33.07% -75.21% -156.71% 9.25% -
ROE 4.32% 11.61% -1,044.77% -14.97% -29.62% -52.98% 2.35% -
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 10.19 9.28 16.48 17.26 17.64 20.31 23.64 -13.07%
EPS 0.59 1.54 -36.78 -6.09 -13.89 -32.21 2.19 -19.61%
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 44.11 33.93 31.17 32.63 33.36 38.40 44.70 -0.22%
EPS 2.55 5.64 -69.54 -11.51 -26.26 -60.90 4.13 -7.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5912 0.4853 0.0666 0.7694 0.8864 1.1495 1.7617 -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 0.98 1.13 0.27 0.84 1.62 1.58 1.42 -5.98%
P/EPS 16.94 6.81 -0.12 -2.38 -2.05 -0.99 15.32 1.68%
EY 5.90 14.68 -817.25 -41.99 -48.73 -100.65 6.53 -1.67%
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 1.23 1.19 0.27 0.67 1.42 1.58 1.50 -3.25%
P/EPS 21.18 7.14 -0.12 -1.89 -1.80 -0.99 16.24 4.52%
EY 4.72 14.01 -817.25 -52.95 -55.55 -100.65 6.16 -4.33%
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