Highlights

[BSLCORP] QoQ Cumulative Quarter Result on 2018-11-30 [#1]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 28-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 30-Nov-2018  [#1]
Profit Trend QoQ -     241.51%    YoY -     4,200.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 41,212 163,181 120,100 80,566 40,780 149,624 104,295 -46.12%
  QoQ % -74.74% 35.87% 49.07% 97.56% -72.75% 43.46% -
  Horiz. % 39.51% 156.46% 115.15% 77.25% 39.10% 143.46% 100.00%
PBT 2,267 -2,160 105 375 87 7,081 4,614 -37.71%
  QoQ % 204.95% -2,157.14% -72.00% 331.03% -98.77% 53.47% -
  Horiz. % 49.13% -46.81% 2.28% 8.13% 1.89% 153.47% 100.00%
Tax -427 -345 -1,304 -966 -318 -2,817 -988 -42.81%
  QoQ % -23.77% 73.54% -34.99% -203.77% 88.71% -185.12% -
  Horiz. % 43.22% 34.92% 131.98% 97.77% 32.19% 285.12% 100.00%
NP 1,840 -2,505 -1,199 -591 -231 4,264 3,626 -36.35%
  QoQ % 173.45% -108.92% -102.88% -155.84% -105.42% 17.60% -
  Horiz. % 50.74% -69.08% -33.07% -16.30% -6.37% 117.60% 100.00%
NP to SH 1,558 -1,101 -532 -203 -38 3,059 2,168 -19.75%
  QoQ % 241.51% -106.95% -162.07% -434.21% -101.24% 41.10% -
  Horiz. % 71.86% -50.78% -24.54% -9.36% -1.75% 141.10% 100.00%
Tax Rate 18.84 % - % 1,241.90 % 257.60 % 365.52 % 39.78 % 21.41 % -8.16%
  QoQ % 0.00% 0.00% 382.10% -29.53% 818.85% 85.80% -
  Horiz. % 88.00% 0.00% 5,800.56% 1,203.18% 1,707.24% 185.80% 100.00%
Total Cost 39,372 165,686 121,299 81,157 41,011 145,360 100,669 -46.49%
  QoQ % -76.24% 36.59% 49.46% 97.89% -71.79% 44.39% -
  Horiz. % 39.11% 164.58% 120.49% 80.62% 40.74% 144.39% 100.00%
Net Worth 112,097 110,165 77,308 77,308 77,308 77,312 76,405 29.09%
  QoQ % 1.75% 42.50% 0.00% 0.00% -0.00% 1.19% -
  Horiz. % 146.71% 144.18% 101.18% 101.18% 101.18% 101.19% 100.00%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 112,097 110,165 77,308 77,308 77,308 77,312 76,405 29.09%
  QoQ % 1.75% 42.50% 0.00% 0.00% -0.00% 1.19% -
  Horiz. % 146.71% 144.18% 101.18% 101.18% 101.18% 101.19% 100.00%
NOSH 96,636 96,636 96,636 96,636 96,636 96,640 96,716 -0.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.00% -0.08% -
  Horiz. % 99.92% 99.92% 99.92% 99.92% 99.92% 99.92% 100.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 4.46 % -1.54 % -1.00 % -0.73 % -0.57 % 2.85 % 3.48 % 17.97%
  QoQ % 389.61% -54.00% -36.99% -28.07% -120.00% -18.10% -
  Horiz. % 128.16% -44.25% -28.74% -20.98% -16.38% 81.90% 100.00%
ROE 1.39 % -1.00 % -0.69 % -0.26 % -0.05 % 3.96 % 2.84 % -37.87%
  QoQ % 239.00% -44.93% -165.38% -420.00% -101.26% 39.44% -
  Horiz. % 48.94% -35.21% -24.30% -9.15% -1.76% 139.44% 100.00%
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 42.65 168.86 124.28 83.37 42.20 154.83 107.84 -46.09%
  QoQ % -74.74% 35.87% 49.07% 97.56% -72.74% 43.57% -
  Horiz. % 39.55% 156.58% 115.24% 77.31% 39.13% 143.57% 100.00%
EPS 1.61 -1.14 -0.55 -0.17 -0.04 3.17 2.24 -19.74%
  QoQ % 241.23% -107.27% -223.53% -325.00% -101.26% 41.52% -
  Horiz. % 71.88% -50.89% -24.55% -7.59% -1.79% 141.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1600 1.1400 0.8000 0.8000 0.8000 0.8000 0.7900 29.16%
  QoQ % 1.75% 42.50% 0.00% 0.00% 0.00% 1.27% -
  Horiz. % 146.84% 144.30% 101.27% 101.27% 101.27% 101.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 96,770
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 42.05 166.51 122.55 82.21 41.61 152.68 106.42 -46.12%
  QoQ % -74.75% 35.87% 49.07% 97.57% -72.75% 43.47% -
  Horiz. % 39.51% 156.46% 115.16% 77.25% 39.10% 143.47% 100.00%
EPS 1.59 -1.12 -0.54 -0.21 -0.04 3.12 2.21 -19.69%
  QoQ % 241.96% -107.41% -157.14% -425.00% -101.28% 41.18% -
  Horiz. % 71.95% -50.68% -24.43% -9.50% -1.81% 141.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1439 1.1241 0.7889 0.7889 0.7889 0.7889 0.7796 29.10%
  QoQ % 1.76% 42.49% 0.00% 0.00% 0.00% 1.19% -
  Horiz. % 146.73% 144.19% 101.19% 101.19% 101.19% 101.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.3200 0.4100 0.5700 0.6150 0.6950 0.5150 0.5050 -
P/RPS 0.75 0.24 0.46 0.74 1.65 0.33 0.47 36.52%
  QoQ % 212.50% -47.83% -37.84% -55.15% 400.00% -29.79% -
  Horiz. % 159.57% 51.06% 97.87% 157.45% 351.06% 70.21% 100.00%
P/EPS 19.85 -35.99 -103.54 -292.76 -1,767.42 16.27 22.53 -8.09%
  QoQ % 155.15% 65.24% 64.63% 83.44% -10,963.06% -27.79% -
  Horiz. % 88.10% -159.74% -459.57% -1,299.42% -7,844.74% 72.21% 100.00%
EY 5.04 -2.78 -0.97 -0.34 -0.06 6.15 4.44 8.81%
  QoQ % 281.29% -186.60% -185.29% -466.67% -100.98% 38.51% -
  Horiz. % 113.51% -62.61% -21.85% -7.66% -1.35% 138.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.28 0.36 0.71 0.77 0.87 0.64 0.64 -42.34%
  QoQ % -22.22% -49.30% -7.79% -11.49% 35.94% 0.00% -
  Horiz. % 43.75% 56.25% 110.94% 120.31% 135.94% 100.00% 100.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 28/01/19 11/10/18 19/07/18 19/04/18 26/01/18 26/10/17 27/07/17 -
Price 0.3000 0.3600 0.4650 0.5400 0.6800 0.6150 0.5250 -
P/RPS 0.70 0.21 0.37 0.65 1.61 0.40 0.49 26.82%
  QoQ % 233.33% -43.24% -43.08% -59.63% 302.50% -18.37% -
  Horiz. % 142.86% 42.86% 75.51% 132.65% 328.57% 81.63% 100.00%
P/EPS 18.61 -31.60 -84.47 -257.06 -1,729.28 19.43 23.42 -14.20%
  QoQ % 158.89% 62.59% 67.14% 85.13% -9,000.05% -17.04% -
  Horiz. % 79.46% -134.93% -360.67% -1,097.61% -7,383.77% 82.96% 100.00%
EY 5.37 -3.16 -1.18 -0.39 -0.06 5.15 4.27 16.49%
  QoQ % 269.94% -167.80% -202.56% -550.00% -101.17% 20.61% -
  Horiz. % 125.76% -74.00% -27.63% -9.13% -1.41% 120.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.32 0.58 0.68 0.85 0.77 0.66 -46.23%
  QoQ % -18.75% -44.83% -14.71% -20.00% 10.39% 16.67% -
  Horiz. % 39.39% 48.48% 87.88% 103.03% 128.79% 116.67% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

452  180  491  1084 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.755+0.17 
 IRIS 0.17+0.005 
 ECONBHD-WA 0.30+0.11 
 WCT-WE 0.13+0.055 
 SAPNRG 0.32+0.01 
 ARMADA 0.195+0.005 
 GADANG 0.835+0.12 
 MRCB 1.05+0.09 
Partners & Brokers