[LKL] QoQ 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- -412.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
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 17,114 10,087 41,244 21,475 12,556 12,064 13,522 18.05%
PBT -21,848 254 539 -1,296 802 -46,064 -1,897 459.57%
Tax 223 1,207 -124 75 -425 -382 0 -
NP -21,625 1,461 415 -1,221 377 -46,446 -1,897 455.54%
-
NP to SH -21,625 1,508 458 -1,216 389 -46,261 -1,869 461.39%
-
Tax Rate - -475.20% 23.01% - 52.99% - - -
Total Cost 38,739 8,626 40,829 22,696 12,179 58,510 15,419 91.38%
-
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 -126.36% 14.48% 1.01% -5.69% 3.00% -385.00% -14.03% -
ROE -17.12% 0.97% 0.31% -0.87% 0.28% -39.10% -1.35% -
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 1.76 1.04 4.25 2.29 1.62 1.84 2.45 -20.79%
EPS -2.23 0.16 0.05 -0.13 0.05 -7.04 -0.34 276.32%
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 4.40 2.60 10.62 5.53 3.23 3.11 3.48 17.97%
EPS -5.57 0.39 0.12 -0.31 0.10 -11.91 -0.48 462.55%
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 21.57 2.89 1.06 3.27 4.33 10.90 11.04 60.31%
P/EPS -17.07 19.33 95.41 -57.78 139.79 -2.84 -79.85 -66.28%
EY -5.86 5.17 1.05 -1.73 0.72 -35.19 -1.25 197.02%
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 13.34 35.64 1.06 2.84 4.64 5.18 8.58 36.47%
P/EPS -10.56 238.39 95.41 -50.07 149.78 -1.35 -62.11 -71.30%
EY -9.47 0.42 1.05 -2.00 0.67 -74.08 -1.61 248.52%
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