[LKL] YoY Quarter Result on 2019-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 - CAGR
Revenue 19,278 9,352 7,769 4,825 11,924 - - - YoY % 106.14% 20.38% 61.02% -59.54% 0.00% - - Horiz. % 161.67% 78.43% 65.15% 40.46% 100.00% - -
PBT 1,715 316 67 -912 2,214 - - - YoY % 442.72% 371.64% 107.35% -141.19% 0.00% - - Horiz. % 77.46% 14.27% 3.03% -41.19% 100.00% - -
Tax -593 -202 -34 0 -587 - - - YoY % -193.56% -494.12% 0.00% 0.00% 0.00% - - Horiz. % 101.02% 34.41% 5.79% -0.00% 100.00% - -
NP 1,122 114 33 -912 1,627 - - - YoY % 884.21% 245.45% 103.62% -156.05% 0.00% - - Horiz. % 68.96% 7.01% 2.03% -56.05% 100.00% - -
NP to SH 1,246 124 28 -859 1,627 - - - YoY % 904.84% 342.86% 103.26% -152.80% 0.00% - - Horiz. % 76.58% 7.62% 1.72% -52.80% 100.00% - -
Tax Rate 34.58 % 63.92 % 50.75 % - % 26.51 % - % - % - YoY % -45.90% 25.95% 0.00% 0.00% 0.00% - - Horiz. % 130.44% 241.12% 191.44% 0.00% 100.00% - -
Total Cost 18,156 9,238 7,736 5,737 10,297 - - - YoY % 96.54% 19.42% 34.84% -44.28% 0.00% - - Horiz. % 176.32% 89.72% 75.13% 55.72% 100.00% - -
Net Worth 60,032 55,743 60,032 60,032 58,140 - - - YoY % 7.69% -7.14% 0.00% 3.25% 0.00% - - Horiz. % 103.25% 95.88% 103.25% 103.25% 100.00% - -
Dividend 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Equity 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 - CAGR
Net Worth 60,032 55,743 60,032 60,032 58,140 - - - YoY % 7.69% -7.14% 0.00% 3.25% 0.00% - - Horiz. % 103.25% 95.88% 103.25% 103.25% 100.00% - -
NOSH 428,800 428,800 428,800 428,800 415,289 - - - YoY % 0.00% 0.00% 0.00% 3.25% 0.00% - - Horiz. % 103.25% 103.25% 103.25% 103.25% 100.00% - -
Ratio Analysis 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 - CAGR
NP Margin 5.82 % 1.22 % 0.42 % -18.90 % 13.64 % - % - % - YoY % 377.05% 190.48% 102.22% -238.56% 0.00% - - Horiz. % 42.67% 8.94% 3.08% -138.56% 100.00% - -
ROE 2.08 % 0.22 % 0.05 % -1.43 % 2.80 % - % - % - YoY % 845.45% 340.00% 103.50% -151.07% 0.00% - - Horiz. % 74.29% 7.86% 1.79% -51.07% 100.00% - -
Per Share 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 - CAGR
RPS 4.50 2.18 1.81 1.13 2.87 - - - YoY % 106.42% 20.44% 60.18% -60.63% 0.00% - - Horiz. % 156.79% 75.96% 63.07% 39.37% 100.00% - -
EPS 0.29 0.03 0.01 -0.20 0.39 - - - YoY % 866.67% 200.00% 105.00% -151.28% 0.00% - - Horiz. % 74.36% 7.69% 2.56% -51.28% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.1400 0.1300 0.1400 0.1400 0.1400 - - - YoY % 7.69% -7.14% 0.00% 0.00% 0.00% - - Horiz. % 100.00% 92.86% 100.00% 100.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 495,910 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 - CAGR
RPS 3.89 1.89 1.57 0.97 2.40 - - - YoY % 105.82% 20.38% 61.86% -59.58% 0.00% - - Horiz. % 162.08% 78.75% 65.42% 40.42% 100.00% - -
EPS 0.25 0.03 0.01 -0.17 0.33 - - - YoY % 733.33% 200.00% 105.88% -151.52% 0.00% - - Horiz. % 75.76% 9.09% 3.03% -51.52% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.1211 0.1124 0.1211 0.1211 0.1172 - - - YoY % 7.74% -7.18% 0.00% 3.33% 0.00% - - Horiz. % 103.33% 95.90% 103.33% 103.33% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 - CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 - - -
Price 0.8750 0.1050 0.1450 0.2600 0.2750 0.0000 - -
P/RPS 19.46 4.81 8.00 23.11 9.58 0.00 - - YoY % 304.57% -39.88% -65.38% 141.23% 0.00% - - Horiz. % 203.13% 50.21% 83.51% 241.23% 100.00% - -
P/EPS 301.12 363.10 2,220.57 -129.79 70.19 0.00 - - YoY % -17.07% -83.65% 1,810.89% -284.91% 0.00% - - Horiz. % 429.01% 517.31% 3,163.66% -184.91% 100.00% - -
EY 0.33 0.28 0.05 -0.77 1.42 0.00 - - YoY % 17.86% 460.00% 106.49% -154.23% 0.00% - - Horiz. % 23.24% 19.72% 3.52% -54.23% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 6.25 0.81 1.04 1.86 1.96 0.00 - - YoY % 671.60% -22.12% -44.09% -5.10% 0.00% - - Horiz. % 318.88% 41.33% 53.06% 94.90% 100.00% - -
Price Multiplier on Announcement Date 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 - CAGR
Date 28/09/20 23/09/19 25/09/18 26/09/17 27/09/16 - - -
Price 1.0600 0.0900 0.1350 0.2300 0.2700 0.0000 - -
P/RPS 23.58 4.13 7.45 20.44 9.40 0.00 - - YoY % 470.94% -44.56% -63.55% 117.45% 0.00% - - Horiz. % 250.85% 43.94% 79.26% 217.45% 100.00% - -
P/EPS 364.79 311.23 2,067.43 -114.81 68.92 0.00 - - YoY % 17.21% -84.95% 1,900.74% -266.58% 0.00% - - Horiz. % 529.29% 451.58% 2,999.75% -166.58% 100.00% - -
EY 0.27 0.32 0.05 -0.87 1.45 0.00 - - YoY % -15.62% 540.00% 105.75% -160.00% 0.00% - - Horiz. % 18.62% 22.07% 3.45% -60.00% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 7.57 0.69 0.96 1.64 1.93 0.00 - - YoY % 997.10% -28.12% -41.46% -15.03% 0.00% - - Horiz. % 392.23% 35.75% 49.74% 84.97% 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-1Q2020 interim report@31072019.pdf 
