[BSLCORP] YoY Annualized Quarter Result on 30-Nov-2020 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
26-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
30-Nov-2020 [#1]
Profit Trend
QoQ- 1906.49%
YoY- 724.92%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 109,424 118,400 0 172,024 142,864 164,848 163,120 -6.10%
PBT -1,228 -34,000 0 8,700 -1,812 9,068 348 -
Tax -168 -400 0 -1,700 -20 -1,708 -1,272 -27.34%
NP -1,396 -34,400 0 7,000 -1,832 7,360 -924 6.72%
-
NP to SH -2,496 -34,400 0 7,424 -1,188 6,232 -152 55.52%
-
Tax Rate - - - 19.54% - 18.84% 365.52% -
Total Cost 110,820 152,800 0 165,024 144,696 157,488 164,044 -6.00%
-
Net Worth 193,300 215,097 0 109,198 108,232 112,097 77,308 15.55%
Dividend
31/03/24 31/03/23 31/03/22 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 193,300 215,097 0 109,198 108,232 112,097 77,308 15.55%
NOSH 1,950,594 1,950,594 210,200 98,000 98,000 98,000 98,000 60.31%
Ratio Analysis
31/03/24 31/03/23 31/03/22 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin -1.28% -29.05% 0.00% 4.07% -1.28% 4.46% -0.57% -
ROE -1.29% -15.99% 0.00% 6.80% -1.10% 5.56% -0.20% -
Per Share
31/03/24 31/03/23 31/03/22 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 5.66 14.31 0.00 178.01 147.84 170.59 168.80 -41.47%
EPS -0.12 -4.00 0.00 7.68 -1.24 6.44 -0.16 -4.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.26 0.00 1.13 1.12 1.16 0.80 -27.97%
Adjusted Per Share Value based on latest NOSH - 98,000
31/03/24 31/03/23 31/03/22 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 5.61 6.07 0.00 8.82 7.32 8.45 8.36 -6.10%
EPS -0.13 -1.76 0.00 0.38 -0.06 0.32 -0.01 49.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0991 0.1103 0.00 0.056 0.0555 0.0575 0.0396 15.57%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 29/03/24 31/03/23 31/03/22 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.025 0.05 0.18 0.31 0.275 0.32 0.695 -
P/RPS 0.44 0.35 0.00 0.17 0.19 0.19 0.41 1.12%
P/EPS -19.36 -1.20 0.00 4.04 -22.37 4.96 -441.86 -38.95%
EY -5.17 -83.16 0.00 24.78 -4.47 20.15 -0.23 63.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.19 0.00 0.27 0.25 0.28 0.87 -17.86%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 31/05/24 29/05/23 - 26/01/21 16/01/20 28/01/19 26/01/18 -
Price 0.025 0.04 0.00 0.575 0.275 0.30 0.68 -
P/RPS 0.44 0.28 0.00 0.32 0.19 0.18 0.40 1.51%
P/EPS -19.36 -0.96 0.00 7.48 -22.37 4.65 -432.32 -38.74%
EY -5.17 -103.95 0.00 13.36 -4.47 21.50 -0.23 63.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.15 0.00 0.51 0.25 0.26 0.85 -17.56%

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