GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Icon Offshore Bhd (XKLS:5255) » Definitions » Piotroski F-Score

Icon Offshore Bhd (XKLS:5255) Piotroski F-Score : 5 (As of May. 21, 2024)


View and export this data going back to 2014. Start your Free Trial

What is Icon Offshore Bhd Piotroski F-Score?

The zones of discrimination were as such:

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

Icon Offshore Bhd has an F-score of 5 indicating the company's financial situation is typical for a stable company.

The historical rank and industry rank for Icon Offshore Bhd's Piotroski F-Score or its related term are showing as below:

XKLS:5255' s Piotroski F-Score Range Over the Past 10 Years
Min: 3   Med: 5   Max: 7
Current: 5

During the past 12 years, the highest Piotroski F-Score of Icon Offshore Bhd was 7. The lowest was 3. And the median was 5.


Icon Offshore Bhd Piotroski F-Score Historical Data

The historical data trend for Icon Offshore Bhd's Piotroski F-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Icon Offshore Bhd Piotroski F-Score Chart

Icon Offshore Bhd Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Piotroski F-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 6.00 7.00 6.00 6.00 5.00

Icon Offshore Bhd Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Piotroski F-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 6.00 5.00 4.00 4.00 5.00

Competitive Comparison of Icon Offshore Bhd's Piotroski F-Score

For the Oil & Gas Equipment & Services subindustry, Icon Offshore Bhd's Piotroski F-Score, along with its competitors' market caps and Piotroski F-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Icon Offshore Bhd's Piotroski F-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Icon Offshore Bhd's Piotroski F-Score distribution charts can be found below:

* The bar in red indicates where Icon Offshore Bhd's Piotroski F-Score falls into.


How is the Piotroski F-Score calculated?

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Dec23) TTM:Last Year (Dec22) TTM:
Net Income was -4.255 + 4.437 + 6.21 + -1.536 = RM4.9 Mil.
Cash Flow from Operations was 14.562 + 23.91 + 26.762 + 16.004 = RM81.2 Mil.
Revenue was 43.325 + 55.806 + 58.492 + 42.165 = RM199.8 Mil.
Gross Profit was 8.893 + 16.47 + 18.655 + -5.501 = RM38.5 Mil.
Average Total Assets from the begining of this year (Dec22)
to the end of this year (Dec23) was
(753.418 + 751.37 + 758.02 + 749.511 + 726.727) / 5 = RM747.8092 Mil.
Total Assets at the begining of this year (Dec22) was RM753.4 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.1 Mil.
Total Current Assets was RM216.2 Mil.
Total Current Liabilities was RM325.9 Mil.
Net Income was 2.962 + 7.312 + 7.651 + 150.991 = RM168.9 Mil.

Revenue was 66.951 + 79.607 + 78.508 + -31.697 = RM193.4 Mil.
Gross Profit was 22.581 + 30.41 + 28.387 + -28.932 = RM52.4 Mil.
Average Total Assets from the begining of last year (Dec21)
to the end of last year (Dec22) was
(968.693 + 955.906 + 942.979 + 941.236 + 753.418) / 5 = RM912.4464 Mil.
Total Assets at the begining of last year (Dec21) was RM968.7 Mil.
Long-Term Debt & Capital Lease Obligation was RM263.3 Mil.
Total Current Assets was RM187.8 Mil.
Total Current Liabilities was RM67.5 Mil.

*Note: If the latest quarterly/semi-annual/annual total assets data is 0, then we will use previous quarterly/semi-annual/annual data for all the items in the balance sheet.

Profitability

Question 1. Return on Assets (ROA)

Net income before extraordinary items for the year divided by Total Assets at the beginning of the year.

Score 1 if positive, 0 if negative.

Icon Offshore Bhd's current Net Income (TTM) was 4.9. ==> Positive ==> Score 1.

Question 2. Cash Flow Return on Assets (CFROA)

Net cash flow from operating activities (operating cash flow) divided by Total Assets at the beginning of the year.

Score 1 if positive, 0 if negative.

Icon Offshore Bhd's current Cash Flow from Operations (TTM) was 81.2. ==> Positive ==> Score 1.

Question 3. Change in Return on Assets

Compare this year's return on assets (1) to last year's return on assets.

Score 1 if it's higher, 0 if it's lower.

ROA (This Year)=Net Income/Total Assets (Dec22)
=4.856/753.418
=0.00644529

ROA (Last Year)=Net Income/Total Assets (Dec21)
=168.916/968.693
=0.17437516

Icon Offshore Bhd's return on assets of this year was 0.00644529. Icon Offshore Bhd's return on assets of last year was 0.17437516. ==> Last year is higher ==> Score 0.

Question 4. Quality of Earnings (Accrual)

Compare Cash flow return on assets (2) to return on assets (1)

Score 1 if CFROA > ROA, 0 if CFROA <= ROA.

Icon Offshore Bhd's current Net Income (TTM) was 4.9. Icon Offshore Bhd's current Cash Flow from Operations (TTM) was 81.2. ==> 81.2 > 4.9 ==> CFROA > ROA ==> Score 1.

Funding

Question 5. Change in Gearing or Leverage

Compare this year's gearing (long-term debt divided by average total assets) to last year's gearing.

Score 0 if this year's gearing is higher, 1 otherwise.

Gearing (This Year: Dec23)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec22 to Dec23
=0.05/747.8092
=6.686E-5

Gearing (Last Year: Dec22)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec21 to Dec22
=263.31/912.4464
=0.28857585

Icon Offshore Bhd's gearing of this year was 6.686E-5. Icon Offshore Bhd's gearing of last year was 0.28857585. ==> This year is lower or equal to last year. ==> Score 1.

Question 6. Change in Working Capital (Liquidity)

Compare this year's current ratio (current assets divided by current liabilities) to last year's current ratio.

Score 1 if this year's current ratio is higher, 0 if it's lower

Current Ratio (This Year: Dec23)=Total Current Assets/Total Current Liabilities
=216.196/325.863
=0.66345673

Current Ratio (Last Year: Dec22)=Total Current Assets/Total Current Liabilities
=187.79/67.542
=2.78034408

Icon Offshore Bhd's current ratio of this year was 0.66345673. Icon Offshore Bhd's current ratio of last year was 2.78034408. ==> Last year's current ratio is higher ==> Score 0.

Question 7. Change in Shares in Issue

Compare the number of shares in issue this year, to the number in issue last year.

Score 0 if there is larger number of shares in issue this year, 1 otherwise.

Icon Offshore Bhd's number of shares in issue this year was 541.353. Icon Offshore Bhd's number of shares in issue last year was 540.961. ==> There is larger number of shares in issue this year. ==> Score 0.

Efficiency

Question 8. Change in Gross Margin

Compare this year's gross margin (Gross Profit divided by sales) to last year's.

Score 1 if this year's gross margin is higher, 0 if it's lower.

Gross Margin (This Year: TTM)=Gross Profit/Revenue
=38.517/199.788
=0.19278936

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=52.446/193.369
=0.27122238

Icon Offshore Bhd's gross margin of this year was 0.19278936. Icon Offshore Bhd's gross margin of last year was 0.27122238. ==> Last year's gross margin is higher ==> Score 0.

Question 9. Change in asset turnover

Compare this year's asset turnover (total sales for the year divided by total assets at the beginning of the year) to last year's asset turnover ratio.

Score 1 if this year's asset turnover ratio is higher, 0 if it's lower

Asset Turnover (This Year)=Revenue/Total Assets at the Beginning of This Year (Dec22)
=199.788/753.418
=0.26517551

Asset Turnover (Last Year)=Revenue/Total Assets at the Beginning of Last Year (Dec21)
=193.369/968.693
=0.19961845

Icon Offshore Bhd's asset turnover of this year was 0.26517551. Icon Offshore Bhd's asset turnover of last year was 0.19961845. ==> This year's asset turnover is higher. ==> Score 1.

Evaluation

Piotroski F-Score= Que. 1+ Que. 2+ Que. 3+Que. 4+Que. 5+Que. 6+Que. 7+Que. 8+Que. 9
=1+1+0+1+1+0+0+0+1
=5

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

Icon Offshore Bhd has an F-score of 5 indicating the company's financial situation is typical for a stable company.

Icon Offshore Bhd  (XKLS:5255) Piotroski F-Score Explanation

The developer of the system is Joseph D. Piotroski is relatively unknown accounting professor who shuns publicity and rarely gives interviews.

He graduated from the University of Illinois with a B.S. in accounting in 1989, received an M.B.A. from Indiana University in 1994. Five years later, in 1999, after earning a Ph.D. in accounting from the University of Michigan, he became an associate professor of accounting at the University of Chicago.

In 2000, he wrote a research paper called "Value Investing: The Use of Historical Financial Statement Information to Separate Winners from Losers" (pdf).

He wanted to see if he can develop a system (using a simple nine-point scoring system) that can increase the returns of a strategy of investing in low price to book (referred to in the paper as high book to market) value companies.

What he found was something that exceeded his most optimistic expectations.

Buying only those companies that scored highest (8 or 9) on his nine-point scale, or F-Score as he called it, over the 20 year period from 1976 to 1996 led to an average out-performance over the market of 13.4%.

Even more impressive were the results of a strategy of investing in the highest F-Score companies (8 or 9) and shorting companies with the lowest F-Score (0 or 1).

Over the same period from 1976 to 1996 (20 years) this strategy led to an average yearly return of 23%, substantially outperforming the average S&P 500 index return of 15.83% over the same period.


Icon Offshore Bhd Piotroski F-Score Related Terms

Thank you for viewing the detailed overview of Icon Offshore Bhd's Piotroski F-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Icon Offshore Bhd (XKLS:5255) Business Description

Traded in Other Exchanges
N/A
Address
207, Jalan Tun Razak, 16-01, Level 16, Menara Tan & Tan, Wilayah Persekutuan, Kuala Lumpur, MYS, 50450
Icon Offshore Bhd is an offshore support vessel (OSV) provider in Malaysia. Its business involves vessel owning/leasing activities and the provision of vessel chartering and ship management services to the oil and gas-related industries. The company offers a wide range of logistical support services throughout the entire offshore oil and gas life cycle, from exploration and appraisal, field development, operation, and maintenance, through to decommissioning.

Icon Offshore Bhd (XKLS:5255) Headlines

No Headlines