[BSLCORP] QoQ Annualized Quarter Result on 28-Feb-2018 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
19-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
28-Feb-2018 [#2]
Profit Trend
QoQ- -167.11%
YoY- -117.65%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized 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 164,848 163,181 160,133 161,132 163,120 149,624 139,060 11.99%
PBT 9,068 -2,160 140 750 348 7,081 6,152 29.48%
Tax -1,708 -345 -1,738 -1,932 -1,272 -2,817 -1,317 18.90%
NP 7,360 -2,505 -1,598 -1,182 -924 4,264 4,834 32.31%
-
NP to SH 6,232 -1,101 -709 -406 -152 3,059 2,890 66.83%
-
Tax Rate 18.84% - 1,241.43% 257.60% 365.52% 39.78% 21.41% -
Total Cost 157,488 165,686 161,731 162,314 164,044 145,360 134,225 11.23%
-
Net Worth 112,097 110,165 77,308 77,308 77,308 77,312 76,405 29.08%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 29.08%
NOSH 98,000 98,000 98,000 98,000 98,000 98,000 98,000 0.00%
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% -
ROE 5.56% -1.00% -0.92% -0.53% -0.20% 3.96% 3.78% -
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 170.59 168.86 165.71 166.74 168.80 154.83 143.78 12.06%
EPS 6.44 -1.14 -0.73 -0.34 -0.16 3.17 2.99 66.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.14 0.80 0.80 0.80 0.80 0.79 29.15%
Adjusted Per Share Value based on latest NOSH - 98,000
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 8.45 8.37 8.21 8.26 8.36 7.67 7.13 11.97%
EPS 0.32 -0.06 -0.04 -0.02 -0.01 0.16 0.15 65.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0575 0.0565 0.0396 0.0396 0.0396 0.0396 0.0392 29.06%
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 0.32 0.41 0.57 0.615 0.695 0.515 0.505 -
P/RPS 0.19 0.24 0.34 0.37 0.41 0.33 0.35 -33.42%
P/EPS 4.96 -35.99 -77.65 -146.38 -441.86 16.27 16.90 -55.80%
EY 20.15 -2.78 -1.29 -0.68 -0.23 6.15 5.92 126.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.71 0.77 0.87 0.64 0.64 -42.34%
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 0.30 0.36 0.465 0.54 0.68 0.615 0.525 -
P/RPS 0.18 0.21 0.28 0.32 0.40 0.40 0.37 -38.11%
P/EPS 4.65 -31.60 -63.35 -128.53 -432.32 19.43 17.57 -58.74%
EY 21.50 -3.16 -1.58 -0.78 -0.23 5.15 5.69 142.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.58 0.68 0.85 0.77 0.66 -46.23%

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