[LKL] YoY Quarter Result on 2019-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 - - CAGR
Revenue 9,352 7,769 4,825 11,924 - - - - YoY % 20.38% 61.02% -59.54% 0.00% - - - Horiz. % 78.43% 65.15% 40.46% 100.00% - - -
PBT 316 67 -912 2,214 - - - - YoY % 371.64% 107.35% -141.19% 0.00% - - - Horiz. % 14.27% 3.03% -41.19% 100.00% - - -
Tax -202 -34 0 -587 - - - - YoY % -494.12% 0.00% 0.00% 0.00% - - - Horiz. % 34.41% 5.79% -0.00% 100.00% - - -
NP 114 33 -912 1,627 - - - - YoY % 245.45% 103.62% -156.05% 0.00% - - - Horiz. % 7.01% 2.03% -56.05% 100.00% - - -
NP to SH 124 28 -859 1,627 - - - - YoY % 342.86% 103.26% -152.80% 0.00% - - - Horiz. % 7.62% 1.72% -52.80% 100.00% - - -
Tax Rate 63.92 % 50.75 % - % 26.51 % - % - % - % - YoY % 25.95% 0.00% 0.00% 0.00% - - - Horiz. % 241.12% 191.44% 0.00% 100.00% - - -
Total Cost 9,238 7,736 5,737 10,297 - - - - YoY % 19.42% 34.84% -44.28% 0.00% - - - Horiz. % 89.72% 75.13% 55.72% 100.00% - - -
Net Worth 55,743 60,032 60,032 58,140 - - - - YoY % -7.14% 0.00% 3.25% 0.00% - - - Horiz. % 95.88% 103.25% 103.25% 100.00% - - -
Dividend 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% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 - - CAGR
Net Worth 55,743 60,032 60,032 58,140 - - - - YoY % -7.14% 0.00% 3.25% 0.00% - - - Horiz. % 95.88% 103.25% 103.25% 100.00% - - -
NOSH 428,800 428,800 428,800 415,289 - - - - YoY % 0.00% 0.00% 3.25% 0.00% - - - Horiz. % 103.25% 103.25% 103.25% 100.00% - - -
Ratio Analysis 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 - - CAGR
NP Margin 1.22 % 0.42 % -18.90 % 13.64 % - % - % - % - YoY % 190.48% 102.22% -238.56% 0.00% - - - Horiz. % 8.94% 3.08% -138.56% 100.00% - - -
ROE 0.22 % 0.05 % -1.43 % 2.80 % - % - % - % - YoY % 340.00% 103.50% -151.07% 0.00% - - - Horiz. % 7.86% 1.79% -51.07% 100.00% - - -
Per Share 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 - - CAGR
RPS 2.18 1.81 1.13 2.87 - - - - YoY % 20.44% 60.18% -60.63% 0.00% - - - Horiz. % 75.96% 63.07% 39.37% 100.00% - - -
EPS 0.03 0.01 -0.20 0.39 - - - - YoY % 200.00% 105.00% -151.28% 0.00% - - - Horiz. % 7.69% 2.56% -51.28% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.1300 0.1400 0.1400 0.1400 - - - - YoY % -7.14% 0.00% 0.00% 0.00% - - - Horiz. % 92.86% 100.00% 100.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 428,800 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 - - CAGR
RPS 2.18 1.81 1.13 2.78 - - - - YoY % 20.44% 60.18% -59.35% 0.00% - - - Horiz. % 78.42% 65.11% 40.65% 100.00% - - -
EPS 0.03 0.01 -0.20 0.38 - - - - YoY % 200.00% 105.00% -152.63% 0.00% - - - Horiz. % 7.89% 2.63% -52.63% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.1300 0.1400 0.1400 0.1356 - - - - YoY % -7.14% 0.00% 3.24% 0.00% - - - Horiz. % 95.87% 103.24% 103.24% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 - - CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 - - - -
Price 0.1050 0.1450 0.2600 0.2750 0.0000 - - -
P/RPS 4.81 8.00 23.11 9.58 0.00 - - - YoY % -39.88% -65.38% 141.23% 0.00% - - - Horiz. % 50.21% 83.51% 241.23% 100.00% - - -
P/EPS 363.10 2,220.57 -129.79 70.19 0.00 - - - YoY % -83.65% 1,810.89% -284.91% 0.00% - - - Horiz. % 517.31% 3,163.66% -184.91% 100.00% - - -
EY 0.28 0.05 -0.77 1.42 0.00 - - - YoY % 460.00% 106.49% -154.23% 0.00% - - - Horiz. % 19.72% 3.52% -54.23% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.81 1.04 1.86 1.96 0.00 - - - YoY % -22.12% -44.09% -5.10% 0.00% - - - Horiz. % 41.33% 53.06% 94.90% 100.00% - - -
Price Multiplier on Announcement Date 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 - - CAGR
Date 23/09/19 25/09/18 26/09/17 27/09/16 - - - -
Price 0.0900 0.1350 0.2300 0.2700 0.0000 - - -
P/RPS 4.13 7.45 20.44 9.40 0.00 - - - YoY % -44.56% -63.55% 117.45% 0.00% - - - Horiz. % 43.94% 79.26% 217.45% 100.00% - - -
P/EPS 311.23 2,067.43 -114.81 68.92 0.00 - - - YoY % -84.95% 1,900.74% -266.58% 0.00% - - - Horiz. % 451.58% 2,999.75% -166.58% 100.00% - - -
EY 0.32 0.05 -0.87 1.45 0.00 - - - YoY % 540.00% 105.75% -160.00% 0.00% - - - Horiz. % 22.07% 3.45% -60.00% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.69 0.96 1.64 1.93 0.00 - - - YoY % -28.12% -41.46% -15.03% 0.00% - - - Horiz. % 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 
