[BSLCORP] QoQ Annualized Quarter Result on 30-Nov-2019 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
16-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
30-Nov-2019 [#1]
Profit Trend
QoQ- -192.09%
YoY- -119.06%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 137,136 125,313 147,936 142,864 159,647 162,449 152,978 -6.99%
PBT 1,418 -3,118 500 -1,812 4,526 5,132 3,022 -39.47%
Tax -801 -28 -396 -20 -3,093 -1,782 -1,450 -32.55%
NP 617 -3,146 104 -1,832 1,433 3,349 1,572 -46.24%
-
NP to SH 370 -2,750 484 -1,188 1,290 3,230 1,504 -60.57%
-
Tax Rate 56.49% - 79.20% - 68.34% 34.72% 47.98% -
Total Cost 136,519 128,459 147,832 144,696 158,214 159,100 151,406 -6.63%
-
Net Worth 107,265 106,299 109,198 108,232 108,232 113,064 111,131 -2.32%
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 107,265 106,299 109,198 108,232 108,232 113,064 111,131 -2.32%
NOSH 98,000 98,000 98,000 98,000 98,000 98,000 98,000 0.00%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin 0.45% -2.51% 0.07% -1.28% 0.90% 2.06% 1.03% -
ROE 0.34% -2.59% 0.44% -1.10% 1.19% 2.86% 1.35% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 141.91 129.68 153.09 147.84 165.20 168.10 158.30 -6.99%
EPS 0.38 -2.84 0.50 -1.24 1.33 3.35 1.56 -60.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.10 1.13 1.12 1.12 1.17 1.15 -2.32%
Adjusted Per Share Value based on latest NOSH - 98,000
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 7.03 6.42 7.58 7.32 8.18 8.33 7.84 -6.98%
EPS 0.02 -0.14 0.02 -0.06 0.07 0.17 0.08 -60.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.055 0.0545 0.056 0.0555 0.0555 0.058 0.057 -2.34%
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.205 0.20 0.25 0.275 0.29 0.315 0.39 -
P/RPS 0.14 0.15 0.16 0.19 0.18 0.19 0.25 -31.94%
P/EPS 53.54 -7.03 49.92 -22.37 21.72 9.42 25.06 65.50%
EY 1.87 -14.23 2.00 -4.47 4.60 10.61 3.99 -39.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.22 0.25 0.26 0.27 0.34 -34.43%
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 26/10/20 22/07/20 23/06/20 16/01/20 09/10/19 18/07/19 24/04/19 -
Price 0.25 0.19 0.18 0.275 0.31 0.30 0.325 -
P/RPS 0.18 0.15 0.12 0.19 0.19 0.18 0.21 -9.72%
P/EPS 65.29 -6.68 35.94 -22.37 23.22 8.97 20.88 113.09%
EY 1.53 -14.98 2.78 -4.47 4.31 11.14 4.79 -53.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.17 0.16 0.25 0.28 0.26 0.28 -12.23%

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