[BSLCORP] YoY Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
01-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -4950.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Revenue 110,696 214,800 137,136 159,647 163,181 149,624 108,262 0.30%
PBT -31,436 -10,800 1,418 4,526 -2,160 7,081 5,183 -
Tax 58 600 -801 -3,093 -345 -2,817 -585 -
NP -31,378 -10,200 617 1,433 -2,505 4,264 4,598 -
-
NP to SH -31,616 -10,100 370 1,290 -1,101 3,059 4,762 -
-
Tax Rate - - 56.49% 68.34% - 39.78% 11.29% -
Total Cost 142,074 225,000 136,519 158,214 165,686 145,360 103,664 4.38%
-
Net Worth 193,300 135,191 107,265 108,232 110,165 77,312 74,527 13.87%
Dividend
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Net Worth 193,300 135,191 107,265 108,232 110,165 77,312 74,527 13.87%
NOSH 1,950,594 278,656 98,000 98,000 98,000 98,000 96,788 50.58%
Ratio Analysis
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
NP Margin -28.35% -4.75% 0.45% 0.90% -1.54% 2.85% 4.25% -
ROE -16.36% -7.47% 0.34% 1.19% -1.00% 3.96% 6.39% -
Per Share
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 5.73 77.85 141.91 165.20 168.86 154.83 111.85 -33.30%
EPS -1.97 -4.20 0.38 1.33 -1.14 3.17 4.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.49 1.11 1.12 1.14 0.80 0.77 -24.28%
Adjusted Per Share Value based on latest NOSH - 278,656
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 57.52 111.61 71.26 82.95 84.79 77.74 56.25 0.30%
EPS -16.43 -5.25 0.19 0.67 -0.57 1.59 2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0044 0.7025 0.5574 0.5624 0.5724 0.4017 0.3872 13.87%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 29/12/23 30/12/22 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 -
Price 0.045 0.13 0.205 0.29 0.41 0.515 0.25 -
P/RPS 0.79 0.17 0.14 0.18 0.24 0.33 0.22 19.03%
P/EPS -2.75 -3.55 53.54 21.72 -35.99 16.27 5.08 -
EY -36.35 -28.16 1.87 4.60 -2.78 6.15 19.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.27 0.18 0.26 0.36 0.64 0.32 4.75%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 29/02/24 01/03/23 26/10/20 09/10/19 11/10/18 26/10/17 27/10/16 -
Price 0.03 0.14 0.25 0.31 0.36 0.615 0.23 -
P/RPS 0.52 0.18 0.18 0.19 0.21 0.40 0.21 13.15%
P/EPS -1.83 -3.82 65.29 23.22 -31.60 19.43 4.67 -
EY -54.52 -26.15 1.53 4.31 -3.16 5.15 21.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.23 0.28 0.32 0.77 0.30 0.00%

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