Highlights

[ICON] YoY Quarter Result on 2020-06-30 [#2]

Stock [ICON]: ICON OFFSHORE BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -66.11%    YoY -     281.36%
Quarter Report


View:


Show?  YoY % Horiz. %

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 -6.15%
  YoY % 11.68% -5.72% -3.13% -6.75% -14.14% -16.34% -
  Horiz. % 68.32% 61.17% 64.88% 66.98% 71.83% 83.66% 100.00%
PBT 9,750 4,797 -3,467 -2,386 1,532 4,607 8,413 2.49%
  YoY % 103.25% 238.36% -45.31% -255.74% -66.75% -45.24% -
  Horiz. % 115.89% 57.02% -41.21% -28.36% 18.21% 54.76% 100.00%
Tax -1,573 -5,678 -110 -1,109 440 -38 -434 23.91%
  YoY % 72.30% -5,061.82% 90.08% -352.05% 1,257.89% 91.24% -
  Horiz. % 362.44% 1,308.29% 25.35% 255.53% -101.38% 8.76% 100.00%
NP 8,177 -881 -3,577 -3,495 1,972 4,569 7,979 0.41%
  YoY % 1,028.15% 75.37% -2.35% -277.23% -56.84% -42.74% -
  Horiz. % 102.48% -11.04% -44.83% -43.80% 24.71% 57.26% 100.00%
NP to SH 6,899 -3,804 -4,663 -6,555 617 4,569 7,979 -2.39%
  YoY % 281.36% 18.42% 28.86% -1,162.40% -86.50% -42.74% -
  Horiz. % 86.46% -47.68% -58.44% -82.15% 7.73% 57.26% 100.00%
Tax Rate 16.13 % 118.37 % - % - % -28.72 % 0.82 % 5.16 % 20.90%
  YoY % -86.37% 0.00% 0.00% 0.00% -3,602.44% -84.11% -
  Horiz. % 312.60% 2,293.99% 0.00% 0.00% -556.59% 15.89% 100.00%
Total Cost 47,825 51,025 56,762 58,399 56,908 64,004 73,992 -7.01%
  YoY % -6.27% -10.11% -2.80% 2.62% -11.09% -13.50% -
  Horiz. % 64.64% 68.96% 76.71% 78.93% 76.91% 86.50% 100.00%
Net Worth 275,818 42,967 490,297 551,746 713,374 1,088,660 515,371 -9.89%
  YoY % 541.93% -91.24% -11.14% -22.66% -34.47% 111.24% -
  Horiz. % 53.52% 8.34% 95.13% 107.06% 138.42% 211.24% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 -9.89%
  YoY % 541.93% -91.24% -11.14% -22.66% -34.47% 111.24% -
  Horiz. % 53.52% 8.34% 95.13% 107.06% 138.42% 211.24% 100.00%
NOSH 2,080,077 1,177,185 1,177,185 1,177,185 1,177,185 1,177,185 579,069 23.73%
  YoY % 76.70% 0.00% 0.00% 0.00% 0.00% 103.29% -
  Horiz. % 359.21% 203.29% 203.29% 203.29% 203.29% 203.29% 100.00%
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 % 6.99%
  YoY % 929.55% 73.85% -5.65% -290.15% -49.70% -31.55% -
  Horiz. % 150.05% -18.09% -69.17% -65.47% 34.43% 68.45% 100.00%
ROE 2.50 % -8.85 % -0.95 % -1.19 % 0.09 % 0.42 % 1.55 % 8.29%
  YoY % 128.25% -831.58% 20.17% -1,422.22% -78.57% -72.90% -
  Horiz. % 161.29% -570.97% -61.29% -76.77% 5.81% 27.10% 100.00%
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%
  YoY % -36.85% -5.75% -3.00% -6.80% -14.24% -58.83% -
  Horiz. % 19.00% 30.08% 31.92% 32.91% 35.31% 41.17% 100.00%
EPS 0.33 0.32 -0.40 -0.60 0.10 0.40 0.01 79.00%
  YoY % 3.13% 180.00% 33.33% -700.00% -75.00% 3,900.00% -
  Horiz. % 3,300.00% 3,200.00% -4,000.00% -6,000.00% 1,000.00% 4,000.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1326 0.0365 0.4165 0.4687 0.6060 0.9248 0.8900 -27.17%
  YoY % 263.29% -91.24% -11.14% -22.66% -34.47% 3.91% -
  Horiz. % 14.90% 4.10% 46.80% 52.66% 68.09% 103.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,664,393
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.10 1.88 2.00 2.06 2.21 2.57 3.08 -6.18%
  YoY % 11.70% -6.00% -2.91% -6.79% -14.01% -16.56% -
  Horiz. % 68.18% 61.04% 64.94% 66.88% 71.75% 83.44% 100.00%
EPS 0.26 -0.14 -0.18 -0.25 0.02 0.17 0.30 -2.35%
  YoY % 285.71% 22.22% 28.00% -1,350.00% -88.24% -43.33% -
  Horiz. % 86.67% -46.67% -60.00% -83.33% 6.67% 56.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1035 0.0161 0.1840 0.2071 0.2677 0.4086 0.1934 -9.89%
  YoY % 542.86% -91.25% -11.15% -22.64% -34.48% 111.27% -
  Horiz. % 53.52% 8.32% 95.14% 107.08% 138.42% 211.27% 100.00%
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 0.1150 0.0850 0.1300 0.2350 0.3550 0.4300 1.8500 -
P/RPS 4.27 2.00 2.88 5.04 7.10 7.38 13.07 -17.00%
  YoY % 113.50% -30.56% -42.86% -29.01% -3.79% -43.53% -
  Horiz. % 32.67% 15.30% 22.04% 38.56% 54.32% 56.47% 100.00%
P/EPS 34.67 -26.30 -32.82 -42.20 677.31 110.79 134.26 -20.18%
  YoY % 231.83% 19.87% 22.23% -106.23% 511.35% -17.48% -
  Horiz. % 25.82% -19.59% -24.45% -31.43% 504.48% 82.52% 100.00%
EY 2.88 -3.80 -3.05 -2.37 0.15 0.90 0.74 25.39%
  YoY % 175.79% -24.59% -28.69% -1,680.00% -83.33% 21.62% -
  Horiz. % 389.19% -513.51% -412.16% -320.27% 20.27% 121.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.87 2.33 0.31 0.50 0.59 0.46 2.08 -13.51%
  YoY % -62.66% 651.61% -38.00% -15.25% 28.26% -77.88% -
  Horiz. % 41.83% 112.02% 14.90% 24.04% 28.37% 22.12% 100.00%
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 0.1300 0.0500 0.1400 0.2150 0.3200 0.2900 1.7800 -
P/RPS 4.83 1.17 3.10 4.61 6.40 4.98 12.57 -14.72%
  YoY % 312.82% -62.26% -32.75% -27.97% 28.51% -60.38% -
  Horiz. % 38.42% 9.31% 24.66% 36.67% 50.91% 39.62% 100.00%
P/EPS 39.20 -15.47 -35.34 -38.61 610.53 74.72 129.18 -18.01%
  YoY % 353.39% 56.23% 8.47% -106.32% 717.09% -42.16% -
  Horiz. % 30.35% -11.98% -27.36% -29.89% 472.62% 57.84% 100.00%
EY 2.55 -6.46 -2.83 -2.59 0.16 1.34 0.77 22.07%
  YoY % 139.47% -128.27% -9.27% -1,718.75% -88.06% 74.03% -
  Horiz. % 331.17% -838.96% -367.53% -336.36% 20.78% 174.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.98 1.37 0.34 0.46 0.53 0.31 2.00 -11.20%
  YoY % -28.47% 302.94% -26.09% -13.21% 70.97% -84.50% -
  Horiz. % 49.00% 68.50% 17.00% 23.00% 26.50% 15.50% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS