[LKL] QoQ Quarter Result on 2018-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 11,086 9,481 7,769 7,479 10,246 7,166 4,825 73.86% QoQ % 16.93% 22.04% 3.88% -27.01% 42.98% 48.52% - Horiz. % 229.76% 196.50% 161.02% 155.01% 212.35% 148.52% 100.00%
PBT 23 218 67 -1,641 1,064 287 -912 - QoQ % -89.45% 225.37% 104.08% -254.23% 270.73% 131.47% - Horiz. % -2.52% -23.90% -7.35% 179.93% -116.67% -31.47% 100.00%
Tax 125 -85 -34 99 -226 0 0 - QoQ % 247.06% -150.00% -134.34% 143.81% 0.00% 0.00% - Horiz. % -55.31% 37.61% 15.04% -43.81% 100.00% - -
NP 148 133 33 -1,542 838 287 -912 - QoQ % 11.28% 303.03% 102.14% -284.01% 191.99% 131.47% - Horiz. % -16.23% -14.58% -3.62% 169.08% -91.89% -31.47% 100.00%
NP to SH 112 113 28 -1,510 893 378 -859 - QoQ % -0.88% 303.57% 101.85% -269.09% 136.24% 144.00% - Horiz. % -13.04% -13.15% -3.26% 175.79% -103.96% -44.00% 100.00%
Tax Rate -543.48 % 38.99 % 50.75 % - % 21.24 % - % - % - QoQ % -1,493.90% -23.17% 0.00% 0.00% 0.00% 0.00% - Horiz. % -2,558.76% 183.57% 238.94% 0.00% 100.00% - -
Total Cost 10,938 9,348 7,736 9,021 9,408 6,879 5,737 53.58% QoQ % 17.01% 20.84% -14.24% -4.11% 36.76% 19.91% - Horiz. % 190.66% 162.94% 134.84% 157.24% 163.99% 119.91% 100.00%
Net Worth 60,032 60,032 60,032 60,032 60,032 60,032 60,032 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Dividend 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 60,032 60,032 60,032 60,032 60,032 60,032 60,032 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NOSH 428,800 428,800 428,800 428,800 428,800 428,800 428,800 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 1.34 % 1.40 % 0.42 % -20.62 % 8.18 % 4.01 % -18.90 % - QoQ % -4.29% 233.33% 102.04% -352.08% 103.99% 121.22% - Horiz. % -7.09% -7.41% -2.22% 109.10% -43.28% -21.22% 100.00%
ROE 0.19 % 0.19 % 0.05 % -2.52 % 1.49 % 0.63 % -1.43 % - QoQ % 0.00% 280.00% 101.98% -269.13% 136.51% 144.06% - Horiz. % -13.29% -13.29% -3.50% 176.22% -104.20% -44.06% 100.00%
Per Share 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 2.59 2.21 1.81 1.74 2.39 1.67 1.13 73.58% QoQ % 17.19% 22.10% 4.02% -27.20% 43.11% 47.79% - Horiz. % 229.20% 195.58% 160.18% 153.98% 211.50% 147.79% 100.00%
EPS 0.03 0.03 0.01 -0.35 0.21 0.09 -0.20 - QoQ % 0.00% 200.00% 102.86% -266.67% 133.33% 145.00% - Horiz. % -15.00% -15.00% -5.00% 175.00% -105.00% -45.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1400 0.1400 0.1400 0.1400 0.1400 0.1400 0.1400 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 428,800 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 2.59 2.21 1.81 1.74 2.39 1.67 1.13 73.58% QoQ % 17.19% 22.10% 4.02% -27.20% 43.11% 47.79% - Horiz. % 229.20% 195.58% 160.18% 153.98% 211.50% 147.79% 100.00%
EPS 0.03 0.03 0.01 -0.35 0.21 0.09 -0.20 - QoQ % 0.00% 200.00% 102.86% -266.67% 133.33% 145.00% - Horiz. % -15.00% -15.00% -5.00% 175.00% -105.00% -45.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1400 0.1400 0.1400 0.1400 0.1400 0.1400 0.1400 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.1150 0.1300 0.1450 0.1500 0.1950 0.2150 0.2600 -
P/RPS 4.45 5.88 8.00 8.60 8.16 12.87 23.11 -66.55% QoQ % -24.32% -26.50% -6.98% 5.39% -36.60% -44.31% - Horiz. % 19.26% 25.44% 34.62% 37.21% 35.31% 55.69% 100.00%
P/EPS 440.29 493.31 2,220.57 -42.60 93.63 243.89 -129.79 - QoQ % -10.75% -77.78% 5,312.61% -145.50% -61.61% 287.91% - Horiz. % -339.23% -380.08% -1,710.89% 32.82% -72.14% -187.91% 100.00%
EY 0.23 0.20 0.05 -2.35 1.07 0.41 -0.77 - QoQ % 15.00% 300.00% 102.13% -319.63% 160.98% 153.25% - Horiz. % -29.87% -25.97% -6.49% 305.19% -138.96% -53.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.82 0.93 1.04 1.07 1.39 1.54 1.86 -41.99% QoQ % -11.83% -10.58% -2.80% -23.02% -9.74% -17.20% - Horiz. % 44.09% 50.00% 55.91% 57.53% 74.73% 82.80% 100.00%
Price Multiplier on Announcement Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 29/03/19 14/12/18 25/09/18 26/06/18 27/03/18 13/12/17 26/09/17 -
Price 0.1150 0.1150 0.1350 0.1450 0.1750 0.2100 0.2300 -
P/RPS 4.45 5.20 7.45 8.31 7.32 12.57 20.44 -63.71% QoQ % -14.42% -30.20% -10.35% 13.52% -41.77% -38.50% - Horiz. % 21.77% 25.44% 36.45% 40.66% 35.81% 61.50% 100.00%
P/EPS 440.29 436.39 2,067.43 -41.18 84.03 238.22 -114.81 - QoQ % 0.89% -78.89% 5,120.47% -149.01% -64.73% 307.49% - Horiz. % -383.49% -380.10% -1,800.74% 35.87% -73.19% -207.49% 100.00%
EY 0.23 0.23 0.05 -2.43 1.19 0.42 -0.87 - QoQ % 0.00% 360.00% 102.06% -304.20% 183.33% 148.28% - Horiz. % -26.44% -26.44% -5.75% 279.31% -136.78% -48.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.82 0.82 0.96 1.04 1.25 1.50 1.64 -36.92% QoQ % 0.00% -14.58% -7.69% -16.80% -16.67% -8.54% - Horiz. % 50.00% 50.00% 58.54% 63.41% 76.22% 91.46% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
LKL-1Q2019 interim report@31072018.pdf 
