[LKL] YoY Annualized Quarter Result on 31-Jul-2020

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
28-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020
Profit Trend
QoQ- 14.63%
YoY- 904.84%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 31/07/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
Revenue 75,505 54,378 54,457 77,112 0 54,951 25.09%
PBT -52,022 -5,106 -4,429 6,860 0 5,619 -
Tax -128 217 277 -2,372 0 -1,020 -76.83%
NP -52,150 -4,889 -4,152 4,488 0 4,599 -
-
NP to SH -51,630 -4,602 -3,818 4,984 0 4,348 -
-
Tax Rate - - - 34.58% - 18.15% -
Total Cost 127,655 59,267 58,609 72,624 0 50,352 92.61%
-
Net Worth 118,317 138,191 115,469 60,032 60,032 60,032 61.29%
Dividend
30/09/21 31/07/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/21 31/07/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
Net Worth 118,317 138,191 115,469 60,032 60,032 60,032 61.29%
NOSH 773,110 566,777 514,560 428,800 428,800 428,800 51.48%
Ratio Analysis
30/09/21 31/07/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
NP Margin -69.07% -8.99% -7.62% 5.82% 0.00% 8.37% -
ROE -43.64% -3.33% -3.31% 8.30% 0.00% 7.24% -
Per Share
30/09/21 31/07/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
RPS 11.49 9.84 10.85 17.98 0.00 12.82 -7.42%
EPS -10.39 -0.97 -0.84 1.16 0.00 1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.25 0.23 0.14 0.14 0.14 19.37%
Adjusted Per Share Value based on latest NOSH - 428,800
30/09/21 31/07/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
RPS 19.46 14.01 14.03 19.87 0.00 14.16 25.11%
EPS -13.30 -1.19 -0.98 1.28 0.00 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3049 0.3561 0.2976 0.1547 0.1547 0.1547 61.29%
Price Multiplier on Financial Quarter End Date
30/09/21 31/07/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
Date 30/09/21 30/07/21 30/04/21 30/07/20 30/09/20 30/04/20 -
Price 0.20 0.27 0.34 0.875 0.96 0.355 -
P/RPS 1.74 2.74 3.13 4.87 0.00 2.77 -27.93%
P/EPS -2.55 -32.42 -44.71 75.28 0.00 35.01 -
EY -39.27 -3.08 -2.24 1.33 0.00 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.08 1.48 6.25 6.86 2.54 -44.19%
Price Multiplier on Announcement Date
30/09/21 31/07/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
Date 30/11/21 29/09/21 14/07/21 28/09/20 - 29/06/20 -
Price 0.095 0.21 0.275 1.06 0.00 0.545 -
P/RPS 0.83 2.13 2.54 5.89 0.00 4.25 -68.36%
P/EPS -1.21 -25.22 -36.16 91.20 0.00 53.75 -
EY -82.68 -3.97 -2.77 1.10 0.00 1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.84 1.20 7.57 0.00 3.89 -75.45%

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