[LKL] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -1901.94%
YoY- -1416.71%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 38,184 39,634 41,464 102,476 85,362 75,275 34,031 7.97%
PBT -9,384 -16,166 -1,988 -21,549 299 45 -494 610.66%
Tax 0 0 0 956 733 -474 -350 -
NP -9,384 -16,166 -1,988 -20,593 1,032 -429 -844 397.42%
-
NP to SH -9,362 -16,160 -1,984 -20,488 1,137 -370 -828 403.01%
-
Tax Rate - - - - -245.15% 1,053.33% - -
Total Cost 47,568 55,800 43,452 123,069 84,330 75,704 34,875 22.96%
-
Net Worth 85,884 107,101 137,794 126,308 155,456 145,654 140,510 -27.95%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 85,884 107,101 137,794 126,308 155,456 145,654 140,510 -27.95%
NOSH 388,057 388,640 388,640 97,160 971,600 971,600 958,600 -45.24%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -24.58% -40.79% -4.79% -20.10% 1.21% -0.57% -2.48% -
ROE -10.90% -15.09% -1.44% -16.22% 0.73% -0.25% -0.59% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 19.56 16.28 4.21 10.55 8.79 7.75 3.63 207.04%
EPS -3.16 -6.46 -0.20 -2.21 0.12 -0.04 -0.10 897.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.14 0.13 0.16 0.15 0.15 104.78%
Adjusted Per Share Value based on latest NOSH - 97,160
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.83 10.20 10.67 26.38 21.97 19.37 8.76 7.97%
EPS -2.41 -4.16 -0.51 -5.27 0.29 -0.10 -0.21 408.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.221 0.2757 0.3547 0.3251 0.4001 0.3749 0.3616 -27.96%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.15 0.14 0.145 0.38 0.03 0.045 0.075 -
P/RPS 0.77 0.86 3.44 3.60 0.34 0.58 2.06 -48.07%
P/EPS -3.13 -2.11 -71.93 -18.02 25.64 -118.10 -84.85 -88.89%
EY -31.98 -47.42 -1.39 -5.55 3.90 -0.85 -1.18 800.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 1.04 2.92 0.19 0.30 0.50 -22.65%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 25/08/23 31/05/23 28/02/23 29/11/22 26/08/22 26/05/22 -
Price 0.18 0.14 0.14 0.235 0.37 0.045 0.065 -
P/RPS 0.92 0.86 3.32 2.23 4.21 0.58 1.79 -35.81%
P/EPS -3.75 -2.11 -69.45 -11.14 316.18 -118.10 -73.54 -86.22%
EY -26.65 -47.42 -1.44 -8.97 0.32 -0.85 -1.36 625.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 1.00 1.81 2.31 0.30 0.43 -3.12%

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