[BSLCORP] YoY Cumulative Quarter Result on 31-May-2018 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
19-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ- -162.07%
YoY- -124.54%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 128,516 93,985 121,837 120,100 104,295 82,107 73,194 9.82%
PBT 6,019 -2,339 3,849 105 4,614 -86 -3,481 -
Tax -1,503 -21 -1,337 -1,304 -988 -608 -117 52.97%
NP 4,516 -2,360 2,512 -1,199 3,626 -694 -3,598 -
-
NP to SH 4,579 -2,063 2,423 -532 2,168 -694 -3,627 -
-
Tax Rate 24.97% - 34.74% 1,241.90% 21.41% - - -
Total Cost 124,000 96,345 119,325 121,299 100,669 82,801 76,792 8.30%
-
Net Worth 115,963 106,299 113,064 77,308 76,405 65,544 67,703 9.37%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 115,963 106,299 113,064 77,308 76,405 65,544 67,703 9.37%
NOSH 98,000 98,000 98,000 98,000 98,000 96,388 96,720 0.21%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 3.51% -2.51% 2.06% -1.00% 3.48% -0.85% -4.92% -
ROE 3.95% -1.94% 2.14% -0.69% 2.84% -1.06% -5.36% -
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 132.99 97.26 126.08 124.28 107.84 85.18 75.68 9.84%
EPS 4.74 -2.13 2.51 -0.55 2.24 -0.72 -3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.10 1.17 0.80 0.79 0.68 0.70 9.39%
Adjusted Per Share Value based on latest NOSH - 98,000
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 6.59 4.82 6.25 6.16 5.35 4.21 3.75 9.84%
EPS 0.23 -0.11 0.12 -0.03 0.11 -0.04 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0595 0.0545 0.058 0.0396 0.0392 0.0336 0.0347 9.39%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 1.01 0.20 0.315 0.57 0.505 0.27 0.21 -
P/RPS 0.76 0.21 0.25 0.46 0.47 0.32 0.28 18.08%
P/EPS 21.32 -9.37 12.56 -103.54 22.53 -37.50 -5.60 -
EY 4.69 -10.67 7.96 -0.97 4.44 -2.67 -17.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.18 0.27 0.71 0.64 0.40 0.30 18.70%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 20/08/21 22/07/20 18/07/19 19/07/18 27/07/17 27/07/16 28/07/15 -
Price 1.15 0.19 0.30 0.465 0.525 0.295 0.205 -
P/RPS 0.86 0.20 0.24 0.37 0.49 0.35 0.27 21.27%
P/EPS 24.27 -8.90 11.96 -84.47 23.42 -40.97 -5.47 -
EY 4.12 -11.24 8.36 -1.18 4.27 -2.44 -18.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.17 0.26 0.58 0.66 0.43 0.29 22.05%

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