[LKL] QoQ Cumulative Quarter Result on 31-Oct-2018 [#2]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
14-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ- 403.57%
YoY- 129.31%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Cumulative Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 9,352 37,180 28,336 17,250 7,769 29,716 22,237 -43.95%
PBT 316 -2,888 308 285 67 -1,202 439 -19.72%
Tax -202 28 6 -119 -34 -127 -226 -7.23%
NP 114 -2,860 314 166 33 -1,329 213 -34.15%
-
NP to SH 124 -2,500 253 141 28 -1,098 412 -55.18%
-
Tax Rate 63.92% - -1.95% 41.75% 50.75% - 51.48% -
Total Cost 9,238 40,040 28,022 17,084 7,736 31,045 22,024 -44.05%
-
Net Worth 55,743 55,743 60,032 60,032 60,032 60,032 60,032 -4.83%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 55,743 55,743 60,032 60,032 60,032 60,032 60,032 -4.83%
NOSH 428,800 428,800 428,800 428,800 428,800 428,800 428,800 0.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 1.22% -7.69% 1.11% 0.96% 0.42% -4.47% 0.96% -
ROE 0.22% -4.48% 0.42% 0.23% 0.05% -1.83% 0.69% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 2.18 8.67 6.61 4.02 1.81 6.93 5.19 -44.00%
EPS 0.03 -0.58 0.06 0.03 0.01 -0.26 0.10 -55.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.14 0.14 0.14 0.14 0.14 -4.83%
Adjusted Per Share Value based on latest NOSH - 428,800
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 2.41 9.57 7.29 4.44 2.00 7.65 5.72 -43.88%
EPS 0.03 -0.64 0.07 0.04 0.01 -0.28 0.11 -58.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1435 0.1435 0.1545 0.1545 0.1545 0.1545 0.1545 -4.81%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.105 0.115 0.115 0.13 0.145 0.15 0.195 -
P/RPS 4.81 1.33 1.74 3.23 8.00 2.16 3.76 17.89%
P/EPS 363.10 -19.72 194.91 395.35 2,220.57 -58.58 202.95 47.53%
EY 0.28 -5.07 0.51 0.25 0.05 -1.71 0.49 -31.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.82 0.93 1.04 1.07 1.39 -30.30%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 23/09/19 26/06/19 29/03/19 14/12/18 25/09/18 26/06/18 27/03/18 -
Price 0.09 0.105 0.115 0.115 0.135 0.145 0.175 -
P/RPS 4.13 1.21 1.74 2.86 7.45 2.09 3.37 14.56%
P/EPS 311.23 -18.01 194.91 349.73 2,067.43 -56.63 182.14 43.06%
EY 0.32 -5.55 0.51 0.29 0.05 -1.77 0.55 -30.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 0.82 0.82 0.96 1.04 1.25 -32.78%

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