[BSLCORP] QoQ Annualized Quarter Result on 29-Feb-2020 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
29-Feb-2020 [#2]
Profit Trend
QoQ- 140.74%
YoY- -67.82%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Revenue 172,024 137,136 125,313 147,936 142,864 159,647 162,449 3.88%
PBT 8,700 1,418 -3,118 500 -1,812 4,526 5,132 42.03%
Tax -1,700 -801 -28 -396 -20 -3,093 -1,782 -3.08%
NP 7,000 617 -3,146 104 -1,832 1,433 3,349 63.25%
-
NP to SH 7,424 370 -2,750 484 -1,188 1,290 3,230 73.89%
-
Tax Rate 19.54% 56.49% - 79.20% - 68.34% 34.72% -
Total Cost 165,024 136,519 128,459 147,832 144,696 158,214 159,100 2.46%
-
Net Worth 109,198 107,265 106,299 109,198 108,232 108,232 113,064 -2.28%
Dividend
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Net Worth 109,198 107,265 106,299 109,198 108,232 108,232 113,064 -2.28%
NOSH 98,000 98,000 98,000 98,000 98,000 98,000 98,000 0.00%
Ratio Analysis
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
NP Margin 4.07% 0.45% -2.51% 0.07% -1.28% 0.90% 2.06% -
ROE 6.80% 0.34% -2.59% 0.44% -1.10% 1.19% 2.86% -
Per Share
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 178.01 141.91 129.68 153.09 147.84 165.20 168.10 3.88%
EPS 7.68 0.38 -2.84 0.50 -1.24 1.33 3.35 73.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.10 1.13 1.12 1.12 1.17 -2.28%
Adjusted Per Share Value based on latest NOSH - 98,000
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 89.38 71.26 65.11 76.87 74.23 82.95 84.41 3.87%
EPS 3.86 0.19 -1.43 0.25 -0.62 0.67 1.68 73.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5674 0.5574 0.5523 0.5674 0.5624 0.5624 0.5875 -2.28%
Price Multiplier on Financial Quarter End Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 0.31 0.205 0.20 0.25 0.275 0.29 0.315 -
P/RPS 0.17 0.14 0.15 0.16 0.19 0.18 0.19 -7.12%
P/EPS 4.04 53.54 -7.03 49.92 -22.37 21.72 9.42 -43.04%
EY 24.78 1.87 -14.23 2.00 -4.47 4.60 10.61 75.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.18 0.18 0.22 0.25 0.26 0.27 0.00%
Price Multiplier on Announcement Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 26/01/21 26/10/20 22/07/20 23/06/20 16/01/20 09/10/19 18/07/19 -
Price 0.575 0.25 0.19 0.18 0.275 0.31 0.30 -
P/RPS 0.32 0.18 0.15 0.12 0.19 0.19 0.18 46.59%
P/EPS 7.48 65.29 -6.68 35.94 -22.37 23.22 8.97 -11.37%
EY 13.36 1.53 -14.98 2.78 -4.47 4.31 11.14 12.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.23 0.17 0.16 0.25 0.28 0.26 56.50%

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