[LKL] QoQ Annualized Quarter Result on 30-Jun-2021

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
Revenue 50,224 75,505 54,378 0 54,457 0 53,981 -7.58%
PBT 3,208 -52,022 -5,106 0 -4,429 0 605 519.04%
Tax -1,700 -128 217 0 277 0 -556 239.17%
NP 1,508 -52,150 -4,889 0 -4,152 0 49 4129.91%
-
NP to SH 1,556 -51,630 -4,602 0 -3,818 0 390 353.65%
-
Tax Rate 52.99% - - - - - 91.90% -
Total Cost 48,716 127,655 59,267 0 58,609 0 53,932 -10.52%
-
Net Worth 139,834 118,317 138,191 0 115,469 0 111,914 27.55%
Dividend
31/12/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
Net Worth 139,834 118,317 138,191 0 115,469 0 111,914 27.55%
NOSH 780,600 773,110 566,777 502,043 514,560 466,311 495,910 64.17%
Ratio Analysis
31/12/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
NP Margin 3.00% -69.07% -8.99% 0.00% -7.62% 0.00% 0.09% -
ROE 1.11% -43.64% -3.33% 0.00% -3.31% 0.00% 0.35% -
Per Share
31/12/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
RPS 6.47 11.49 9.84 0.00 10.85 0.00 11.58 -47.06%
EPS 0.20 -10.39 -0.97 0.00 -0.84 0.00 0.09 139.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.25 0.00 0.23 0.00 0.24 -26.97%
Adjusted Per Share Value based on latest NOSH - 502,043
31/12/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
RPS 12.93 19.43 14.00 0.00 14.02 0.00 13.89 -7.52%
EPS 0.40 -13.29 -1.18 0.00 -0.98 0.00 0.10 354.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3599 0.3045 0.3557 0.00 0.2972 0.00 0.288 27.57%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
Date 31/12/21 30/09/21 30/07/21 30/06/21 30/04/21 31/03/21 29/01/21 -
Price 0.07 0.20 0.27 0.27 0.34 0.325 0.82 -
P/RPS 1.08 1.74 2.74 0.00 3.13 0.00 7.08 -87.18%
P/EPS 34.95 -2.55 -32.42 0.00 -44.71 0.00 978.78 -97.37%
EY 2.86 -39.27 -3.08 0.00 -2.24 0.00 0.10 3804.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.11 1.08 0.00 1.48 0.00 3.42 -90.67%
Price Multiplier on Announcement Date
31/12/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
Date 22/02/22 30/11/21 29/09/21 - 14/07/21 - 25/03/21 -
Price 0.075 0.095 0.21 0.00 0.275 0.00 0.405 -
P/RPS 1.16 0.83 2.13 0.00 2.54 0.00 3.50 -70.08%
P/EPS 37.44 -1.21 -25.22 0.00 -36.16 0.00 483.42 -93.89%
EY 2.67 -82.68 -3.97 0.00 -2.77 0.00 0.21 1509.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.84 0.00 1.20 0.00 1.69 -78.16%

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