[LKL] YoY TTM Result on 31-Jul-2020

Announcement Date
28-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020
Profit Trend
QoQ- 25.8%
YoY- 327.54%
View:
Show?
TTM Result
30/09/21 31/07/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
Revenue 46,607 44,163 49,919 64,877 34,923 54,951 -10.95%
PBT -52,593 -7,672 -4,060 7,018 4,531 5,619 -
Tax 421 847 254 -1,411 -501 -1,020 -
NP -52,172 -6,825 -3,806 5,607 4,030 4,599 -
-
NP to SH -51,864 -6,615 -3,500 5,470 3,791 4,348 -
-
Tax Rate - - - 20.11% 11.06% 18.15% -
Total Cost 98,779 50,988 53,725 59,270 30,893 50,352 60.77%
-
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 -111.94% -15.45% -7.62% 8.64% 11.54% 8.37% -
ROE -43.83% -4.79% -3.03% 9.11% 6.31% 7.24% -
Per Share
30/09/21 31/07/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
RPS 7.09 7.99 9.94 15.13 8.14 12.82 -34.12%
EPS -7.89 -1.20 -0.70 1.28 0.88 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 12.01 11.38 12.86 16.72 9.00 14.16 -10.95%
EPS -13.37 -1.70 -0.90 1.41 0.98 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 2.82 3.38 3.42 5.78 11.79 2.77 1.26%
P/EPS -2.53 -22.56 -48.77 68.59 108.59 35.01 -
EY -39.45 -4.43 -2.05 1.46 0.92 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 1.34 2.63 2.77 7.01 0.00 4.25 -55.66%
P/EPS -1.20 -17.55 -39.45 83.09 0.00 53.75 -
EY -83.05 -5.70 -2.54 1.20 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