[BSLCORP] QoQ TTM Result on 31-May-2021 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ- 91.72%
YoY- 319.57%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 43,600 171,870 159,491 171,667 148,049 144,426 137,136 -57.63%
PBT 1,400 13,071 10,522 9,778 5,783 4,046 1,418 -0.95%
Tax -500 -1,965 -1,581 -2,283 -1,640 -1,220 -800 -29.69%
NP 900 11,106 8,941 7,495 4,143 2,826 618 32.54%
-
NP to SH 1,000 11,360 9,299 7,013 3,658 2,524 371 110.25%
-
Tax Rate 35.71% 15.03% 15.03% 23.35% 28.36% 30.15% 56.42% -
Total Cost 42,700 160,764 150,550 164,172 143,906 141,600 136,518 -58.15%
-
Net Worth 0 119,828 119,828 115,963 111,131 109,198 107,265 -
Dividend
31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 0 119,828 119,828 115,963 111,131 109,198 107,265 -
NOSH 193,272 196,040 98,000 98,000 98,000 98,000 98,000 66.36%
Ratio Analysis
31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 2.06% 6.46% 5.61% 4.37% 2.80% 1.96% 0.45% -
ROE 0.00% 9.48% 7.76% 6.05% 3.29% 2.31% 0.35% -
Per Share
31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 22.56 88.93 165.04 177.64 153.20 149.45 141.91 -74.79%
EPS 0.52 5.88 9.62 7.26 3.79 2.61 0.38 26.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.62 1.24 1.20 1.15 1.13 1.11 -
Adjusted Per Share Value based on latest NOSH - 98,000
31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 2.24 8.81 8.18 8.80 7.59 7.40 7.03 -57.56%
EPS 0.05 0.58 0.48 0.36 0.19 0.13 0.02 98.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0614 0.0614 0.0595 0.057 0.056 0.055 -
Price Multiplier on Financial Quarter End Date
31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 31/12/21 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 1.02 1.26 1.19 1.01 0.655 0.31 0.205 -
P/RPS 4.52 1.42 0.72 0.57 0.43 0.21 0.14 1252.02%
P/EPS 197.14 21.44 12.37 13.92 17.30 11.87 53.40 166.15%
EY 0.51 4.66 8.09 7.19 5.78 8.43 1.87 -62.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.03 0.96 0.84 0.57 0.27 0.18 -
Price Multiplier on Announcement Date
31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date - 31/01/22 29/10/21 20/08/21 22/04/21 26/01/21 26/10/20 -
Price 0.00 0.515 2.34 1.15 0.85 0.575 0.25 -
P/RPS 0.00 0.58 1.42 0.65 0.55 0.38 0.18 -
P/EPS 0.00 8.76 24.32 15.85 22.46 22.01 65.12 -
EY 0.00 11.41 4.11 6.31 4.45 4.54 1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 1.89 0.96 0.74 0.51 0.23 -

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