[BSLCORP] QoQ Cumulative Quarter Result on 31-Aug-2021

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
29-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-Aug-2021
Profit Trend
QoQ- 103.08%
YoY- 2413.24%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 94,491 0 55,385 159,492 128,516 84,881 43,006 88.03%
PBT 3,669 0 4,724 10,521 6,019 4,615 2,175 52.11%
Tax -846 0 -809 -1,581 -1,503 -1,038 -425 73.71%
NP 2,823 0 3,915 8,940 4,516 3,577 1,750 46.75%
-
NP to SH 2,826 0 3,917 9,299 4,579 3,530 1,856 40.11%
-
Tax Rate 23.06% - 17.13% 15.03% 24.97% 22.49% 19.54% -
Total Cost 91,668 0 51,470 150,552 124,000 81,304 41,256 89.73%
-
Net Worth 130,324 0 119,828 119,828 115,963 111,131 109,198 15.24%
Dividend
28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 130,324 0 119,828 119,828 115,963 111,131 109,198 15.24%
NOSH 220,032 193,272 196,040 98,000 98,000 98,000 98,000 91.32%
Ratio Analysis
28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 2.99% 0.00% 7.07% 5.61% 3.51% 4.21% 4.07% -
ROE 2.17% 0.00% 3.27% 7.76% 3.95% 3.18% 1.70% -
Per Share
28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 44.95 0.00 28.66 165.04 132.99 87.84 44.50 0.81%
EPS 1.34 0.00 2.03 9.62 4.74 3.65 1.92 -25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.00 0.62 1.24 1.20 1.15 1.13 -38.21%
Adjusted Per Share Value based on latest NOSH - 98,000
28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 4.84 0.00 2.84 8.18 6.59 4.35 2.20 88.23%
EPS 0.14 0.00 0.20 0.48 0.23 0.18 0.10 30.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0668 0.00 0.0614 0.0614 0.0595 0.057 0.056 15.19%
Price Multiplier on Financial Quarter End Date
28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 28/02/22 31/12/21 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.275 1.02 1.26 1.19 1.01 0.655 0.31 -
P/RPS 0.61 0.00 4.40 0.72 0.76 0.75 0.70 -10.45%
P/EPS 20.45 0.00 62.17 12.37 21.32 17.93 16.14 20.90%
EY 4.89 0.00 1.61 8.09 4.69 5.58 6.20 -17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 2.03 0.96 0.84 0.57 0.27 47.95%
Price Multiplier on Announcement Date
28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 29/04/22 - 31/01/22 29/10/21 20/08/21 22/04/21 26/01/21 -
Price 0.175 0.00 0.515 2.34 1.15 0.85 0.575 -
P/RPS 0.39 0.00 1.80 1.42 0.86 0.97 1.29 -61.69%
P/EPS 13.02 0.00 25.41 24.32 24.27 23.27 29.94 -48.72%
EY 7.68 0.00 3.94 4.11 4.12 4.30 3.34 95.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.00 0.83 1.89 0.96 0.74 0.51 -38.18%

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