[BSLCORP] QoQ Annualized Quarter Result on 31-May-2020 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
22-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
31-May-2020 [#3]
Profit Trend
QoQ- -668.32%
YoY- -185.14%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Revenue 169,762 172,024 137,136 125,313 147,936 142,864 159,647 4.18%
PBT 9,230 8,700 1,418 -3,118 500 -1,812 4,526 60.88%
Tax -2,076 -1,700 -801 -28 -396 -20 -3,093 -23.35%
NP 7,154 7,000 617 -3,146 104 -1,832 1,433 192.38%
-
NP to SH 7,060 7,424 370 -2,750 484 -1,188 1,290 210.88%
-
Tax Rate 22.49% 19.54% 56.49% - 79.20% - 68.34% -
Total Cost 162,608 165,024 136,519 128,459 147,832 144,696 158,214 1.84%
-
Net Worth 111,131 109,198 107,265 106,299 109,198 108,232 108,232 1.77%
Dividend
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Net Worth 111,131 109,198 107,265 106,299 109,198 108,232 108,232 1.77%
NOSH 98,000 98,000 98,000 98,000 98,000 98,000 98,000 0.00%
Ratio Analysis
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
NP Margin 4.21% 4.07% 0.45% -2.51% 0.07% -1.28% 0.90% -
ROE 6.35% 6.80% 0.34% -2.59% 0.44% -1.10% 1.19% -
Per Share
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 175.67 178.01 141.91 129.68 153.09 147.84 165.20 4.18%
EPS 7.30 7.68 0.38 -2.84 0.50 -1.24 1.33 211.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.13 1.11 1.10 1.13 1.12 1.12 1.77%
Adjusted Per Share Value based on latest NOSH - 98,000
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 8.70 8.82 7.03 6.42 7.58 7.32 8.18 4.19%
EPS 0.36 0.38 0.02 -0.14 0.02 -0.06 0.07 198.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.057 0.056 0.055 0.0545 0.056 0.0555 0.0555 1.79%
Price Multiplier on Financial Quarter End Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 -
Price 0.655 0.31 0.205 0.20 0.25 0.275 0.29 -
P/RPS 0.37 0.17 0.14 0.15 0.16 0.19 0.18 61.73%
P/EPS 8.97 4.04 53.54 -7.03 49.92 -22.37 21.72 -44.57%
EY 11.15 24.78 1.87 -14.23 2.00 -4.47 4.60 80.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.27 0.18 0.18 0.22 0.25 0.26 68.84%
Price Multiplier on Announcement Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 22/04/21 26/01/21 26/10/20 22/07/20 23/06/20 16/01/20 09/10/19 -
Price 0.85 0.575 0.25 0.19 0.18 0.275 0.31 -
P/RPS 0.48 0.32 0.18 0.15 0.12 0.19 0.19 85.59%
P/EPS 11.63 7.48 65.29 -6.68 35.94 -22.37 23.22 -36.95%
EY 8.60 13.36 1.53 -14.98 2.78 -4.47 4.31 58.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.51 0.23 0.17 0.16 0.25 0.28 91.26%

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