[ICON] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[ICON] ICON OFFSHORE BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 63.43%
YoY- 60.86%
Quarter Report
Latest QR
Upcoming QR
ICON's Result
ICON's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 212,071 201,056 199,747 204,626 226,915 266,566 318,877 -6.56%
PBT 42,547 7,313 -435,670 -49,912 -149,825 -363,561 56,400 -4.58%
Tax -11,249 -14,786 -2,129 -4,045 3,126 273 2,954 -
NP 31,298 -7,473 -437,799 -53,957 -146,699 -363,288 59,354 -10.10%
-
NP to SH 25,686 -10,416 -439,967 -59,785 -152,747 -364,086 59,354 -13.01%
-
Tax Rate 26.44% 202.19% - - - - -5.24% -
Total Cost 180,773 208,529 637,546 258,583 373,614 629,854 259,523 -5.84%
-
Net Worth 307,847 48,853 66,275 506,071 564,931 727,971 532,743 -8.72%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 307,847 48,853 66,275 506,071 564,931 727,971 532,743 -8.72%
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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 14.76% -3.72% -219.18% -26.37% -64.65% -136.28% 18.61% -
ROE 8.34% -21.32% -663.85% -11.81% -27.04% -50.01% 11.14% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.93 17.08 16.97 17.38 19.28 22.64 55.07 -26.13%
EPS 1.08 -0.88 -37.37 -5.08 -12.98 -30.93 10.25 -31.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1296 0.0415 0.0563 0.4299 0.4799 0.6184 0.92 -27.84%
Adjusted Per Share Value based on latest NOSH - 1,177,185
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 34.01 32.24 32.03 32.81 36.39 42.75 51.13 -6.56%
EPS 4.12 -1.67 -70.55 -9.59 -24.49 -58.38 9.52 -13.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4937 0.0783 0.1063 0.8115 0.9059 1.1673 0.8543 -8.72%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.115 0.05 0.07 0.23 0.365 0.43 0.745 -
P/RPS 1.29 0.29 0.41 1.32 1.89 1.90 1.35 -0.75%
P/EPS 10.63 -5.65 -0.19 -4.53 -2.81 -1.39 7.27 6.53%
EY 9.40 -17.70 -533.92 -22.08 -35.55 -71.93 13.76 -6.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.20 1.24 0.54 0.76 0.70 0.81 1.58%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 27/02/20 27/02/19 27/02/18 27/02/17 29/02/16 11/03/15 -
Price 0.12 0.11 0.10 0.23 0.465 0.365 0.725 -
P/RPS 1.34 0.64 0.59 1.32 2.41 1.61 1.32 0.25%
P/EPS 11.10 -12.43 -0.27 -4.53 -3.58 -1.18 7.07 7.80%
EY 9.01 -8.04 -373.74 -22.08 -27.90 -84.74 14.14 -7.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 2.65 1.78 0.54 0.97 0.59 0.79 2.75%

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