[BSLCORP] QoQ Cumulative Quarter Result on 28-Feb-2021 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
28-Feb-2021 [#2]
Profit Trend
QoQ- 90.19%
YoY- 1358.68%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 55,385 159,492 128,516 84,881 43,006 137,136 93,985 -29.68%
PBT 4,724 10,521 6,019 4,615 2,175 1,418 -2,339 -
Tax -809 -1,581 -1,503 -1,038 -425 -801 -21 1038.12%
NP 3,915 8,940 4,516 3,577 1,750 617 -2,360 -
-
NP to SH 3,917 9,299 4,579 3,530 1,856 370 -2,063 -
-
Tax Rate 17.13% 15.03% 24.97% 22.49% 19.54% 56.49% - -
Total Cost 51,470 150,552 124,000 81,304 41,256 136,519 96,345 -34.13%
-
Net Worth 119,828 119,828 115,963 111,131 109,198 107,265 106,299 8.30%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 119,828 119,828 115,963 111,131 109,198 107,265 106,299 8.30%
NOSH 196,040 98,000 98,000 98,000 98,000 98,000 98,000 58.69%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 7.07% 5.61% 3.51% 4.21% 4.07% 0.45% -2.51% -
ROE 3.27% 7.76% 3.95% 3.18% 1.70% 0.34% -1.94% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 28.66 165.04 132.99 87.84 44.50 141.91 97.26 -55.68%
EPS 2.03 9.62 4.74 3.65 1.92 0.38 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 1.24 1.20 1.15 1.13 1.11 1.10 -31.74%
Adjusted Per Share Value based on latest NOSH - 98,000
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 28.78 82.87 66.78 44.10 22.35 71.26 48.83 -29.68%
EPS 2.04 4.83 2.38 1.83 0.96 0.19 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6226 0.6226 0.6025 0.5774 0.5674 0.5574 0.5523 8.30%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 1.26 1.19 1.01 0.655 0.31 0.205 0.20 -
P/RPS 4.40 0.72 0.76 0.75 0.70 0.14 0.21 658.61%
P/EPS 62.17 12.37 21.32 17.93 16.14 53.54 -9.37 -
EY 1.61 8.09 4.69 5.58 6.20 1.87 -10.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 0.96 0.84 0.57 0.27 0.18 0.18 402.16%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 31/01/22 29/10/21 20/08/21 22/04/21 26/01/21 26/10/20 22/07/20 -
Price 0.515 2.34 1.15 0.85 0.575 0.25 0.19 -
P/RPS 1.80 1.42 0.86 0.97 1.29 0.18 0.20 332.09%
P/EPS 25.41 24.32 24.27 23.27 29.94 65.29 -8.90 -
EY 3.94 4.11 4.12 4.30 3.34 1.53 -11.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.89 0.96 0.74 0.51 0.23 0.17 187.51%

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