[BSLCORP] YoY Cumulative Quarter Result on 30-Nov-2017 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
26-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
30-Nov-2017 [#1]
Profit Trend
QoQ- -101.24%
YoY- -107.35%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 43,006 35,716 41,212 40,780 29,594 26,228 23,943 10.24%
PBT 2,175 -453 2,267 87 923 311 -2,229 -
Tax -425 -5 -427 -318 -165 -90 -14 76.52%
NP 1,750 -458 1,840 -231 758 221 -2,243 -
-
NP to SH 1,856 -297 1,558 -38 517 277 -2,257 -
-
Tax Rate 19.54% - 18.84% 365.52% 17.88% 28.94% - -
Total Cost 41,256 36,174 39,372 41,011 28,836 26,007 26,186 7.86%
-
Net Worth 109,198 108,232 112,097 77,308 74,471 65,906 68,775 8.00%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 109,198 108,232 112,097 77,308 74,471 65,906 68,775 8.00%
NOSH 98,000 98,000 98,000 98,000 98,000 95,517 96,866 0.19%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 4.07% -1.28% 4.46% -0.57% 2.56% 0.84% -9.37% -
ROE 1.70% -0.27% 1.39% -0.05% 0.69% 0.42% -3.28% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 44.50 36.96 42.65 42.20 30.60 27.46 24.72 10.28%
EPS 1.92 -0.31 1.61 -0.04 0.53 0.29 -2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.16 0.80 0.77 0.69 0.71 8.04%
Adjusted Per Share Value based on latest NOSH - 98,000
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 22.35 18.56 21.41 21.19 15.38 13.63 12.44 10.24%
EPS 0.96 -0.15 0.81 -0.02 0.27 0.14 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5674 0.5624 0.5825 0.4017 0.387 0.3425 0.3574 8.00%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.31 0.275 0.32 0.695 0.30 0.205 0.275 -
P/RPS 0.70 0.74 0.75 1.65 0.98 0.75 1.11 -7.38%
P/EPS 16.14 -89.48 19.85 -1,767.42 56.12 70.69 -11.80 -
EY 6.20 -1.12 5.04 -0.06 1.78 1.41 -8.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.28 0.87 0.39 0.30 0.39 -5.93%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 26/01/21 16/01/20 28/01/19 26/01/18 20/01/17 22/01/16 27/01/15 -
Price 0.575 0.275 0.30 0.68 0.33 0.24 0.225 -
P/RPS 1.29 0.74 0.70 1.61 1.08 0.87 0.91 5.98%
P/EPS 29.94 -89.48 18.61 -1,729.28 61.73 82.76 -9.66 -
EY 3.34 -1.12 5.37 -0.06 1.62 1.21 -10.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.25 0.26 0.85 0.43 0.35 0.32 8.07%

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