[LKL] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -153.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 31/07/21 CAGR
Revenue 102,476 85,362 75,275 34,031 50,224 75,505 54,378 56.28%
PBT -21,549 299 45 -494 3,208 -52,022 -5,106 175.82%
Tax 956 733 -474 -350 -1,700 -128 217 184.30%
NP -20,593 1,032 -429 -844 1,508 -52,150 -4,889 175.45%
-
NP to SH -20,488 1,137 -370 -828 1,556 -51,630 -4,602 186.41%
-
Tax Rate - -245.15% 1,053.33% - 52.99% - - -
Total Cost 123,069 84,330 75,704 34,875 48,716 127,655 59,267 67.34%
-
Net Worth 126,308 155,456 145,654 140,510 139,834 118,317 138,191 -6.13%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 31/07/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 31/07/21 CAGR
Net Worth 126,308 155,456 145,654 140,510 139,834 118,317 138,191 -6.13%
NOSH 97,160 971,600 971,600 958,600 780,600 773,110 566,777 -71.13%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 31/07/21 CAGR
NP Margin -20.10% 1.21% -0.57% -2.48% 3.00% -69.07% -8.99% -
ROE -16.22% 0.73% -0.25% -0.59% 1.11% -43.64% -3.33% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 31/07/21 CAGR
RPS 10.55 8.79 7.75 3.63 6.47 11.49 9.84 5.03%
EPS -2.21 0.12 -0.04 -0.10 0.20 -10.39 -0.97 78.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.16 0.15 0.15 0.18 0.18 0.25 -36.92%
Adjusted Per Share Value based on latest NOSH - 958,600
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 31/07/21 CAGR
RPS 26.38 21.97 19.37 8.76 12.93 19.43 14.00 56.27%
EPS -5.27 0.29 -0.10 -0.21 0.40 -13.29 -1.18 187.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3251 0.4001 0.3749 0.3616 0.3599 0.3045 0.3557 -6.14%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 31/07/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/07/21 -
Price 0.38 0.03 0.045 0.075 0.07 0.20 0.27 -
P/RPS 3.60 0.34 0.58 2.06 1.08 1.74 2.74 21.20%
P/EPS -18.02 25.64 -118.10 -84.85 34.95 -2.55 -32.42 -33.88%
EY -5.55 3.90 -0.85 -1.18 2.86 -39.27 -3.08 51.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 0.19 0.30 0.50 0.39 1.11 1.08 101.54%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 31/07/21 CAGR
Date 28/02/23 29/11/22 26/08/22 26/05/22 22/02/22 30/11/21 29/09/21 -
Price 0.235 0.37 0.045 0.065 0.075 0.095 0.21 -
P/RPS 2.23 4.21 0.58 1.79 1.16 0.83 2.13 3.28%
P/EPS -11.14 316.18 -118.10 -73.54 37.44 -1.21 -25.22 -43.77%
EY -8.97 0.32 -0.85 -1.36 2.67 -82.68 -3.97 77.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.31 0.30 0.43 0.42 0.53 0.84 71.76%

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