[BSLCORP] QoQ Cumulative Quarter Result on 2020-02-29 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 137,136 93,985 73,968 35,716 159,647 121,837 76,489 47.32% QoQ % 45.91% 27.06% 107.10% -77.63% 31.03% 59.29% - Horiz. % 179.29% 122.87% 96.70% 46.69% 208.72% 159.29% 100.00%
PBT 1,418 -2,339 250 -453 4,526 3,849 1,511 -4.13% QoQ % 160.62% -1,035.60% 155.19% -110.01% 17.59% 154.73% - Horiz. % 93.85% -154.80% 16.55% -29.98% 299.54% 254.73% 100.00%
Tax -801 -21 -198 -5 -3,093 -1,337 -725 6.84% QoQ % -3,714.29% 89.39% -3,860.00% 99.84% -131.34% -84.41% - Horiz. % 110.48% 2.90% 27.31% 0.69% 426.62% 184.41% 100.00%
NP 617 -2,360 52 -458 1,433 2,512 786 -14.84% QoQ % 126.14% -4,638.46% 111.35% -131.96% -42.95% 219.59% - Horiz. % 78.50% -300.25% 6.62% -58.27% 182.32% 319.59% 100.00%
NP to SH 370 -2,063 242 -297 1,290 2,423 752 -37.54% QoQ % 117.94% -952.48% 181.48% -123.02% -46.76% 222.21% - Horiz. % 49.20% -274.34% 32.18% -39.49% 171.54% 322.21% 100.00%
Tax Rate 56.49 % - % 79.20 % - % 68.34 % 34.74 % 47.98 % 11.44% QoQ % 0.00% 0.00% 0.00% 0.00% 96.72% -27.59% - Horiz. % 117.74% 0.00% 165.07% 0.00% 142.43% 72.41% 100.00%
Total Cost 136,519 96,345 73,916 36,174 158,214 119,325 75,703 47.89% QoQ % 41.70% 30.34% 104.33% -77.14% 32.59% 57.62% - Horiz. % 180.33% 127.27% 97.64% 47.78% 208.99% 157.62% 100.00%
Net Worth 107,265 106,299 109,198 108,232 108,232 113,064 111,131 -2.32% QoQ % 0.91% -2.65% 0.89% 0.00% -4.27% 1.74% - Horiz. % 96.52% 95.65% 98.26% 97.39% 97.39% 101.74% 100.00%
Dividend 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 107,265 106,299 109,198 108,232 108,232 113,064 111,131 -2.32% QoQ % 0.91% -2.65% 0.89% 0.00% -4.27% 1.74% - Horiz. % 96.52% 95.65% 98.26% 97.39% 97.39% 101.74% 100.00%
NOSH 96,636 96,636 96,636 96,636 96,636 96,636 96,636 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin 0.45 % -2.51 % 0.07 % -1.28 % 0.90 % 2.06 % 1.03 % -42.28% QoQ % 117.93% -3,685.71% 105.47% -242.22% -56.31% 100.00% - Horiz. % 43.69% -243.69% 6.80% -124.27% 87.38% 200.00% 100.00%
ROE 0.34 % -1.94 % 0.22 % -0.27 % 1.19 % 2.14 % 0.68 % -36.87% QoQ % 117.53% -981.82% 181.48% -122.69% -44.39% 214.71% - Horiz. % 50.00% -285.29% 32.35% -39.71% 175.00% 314.71% 100.00%
Per Share 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 141.91 97.26 76.54 36.96 165.20 126.08 79.15 47.32% QoQ % 45.91% 27.07% 107.09% -77.63% 31.03% 59.29% - Horiz. % 179.29% 122.88% 96.70% 46.70% 208.72% 159.29% 100.00%
EPS 0.38 -2.13 0.25 -0.31 1.33 2.51 0.78 -37.95% QoQ % 117.84% -952.00% 180.65% -123.31% -47.01% 221.79% - Horiz. % 48.72% -273.08% 32.05% -39.74% 170.51% 321.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1100 1.1000 1.1300 1.1200 1.1200 1.1700 1.1500 -2.32% QoQ % 0.91% -2.65% 0.89% 0.00% -4.27% 1.74% - Horiz. % 96.52% 95.65% 98.26% 97.39% 97.39% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 98,000 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 139.93 95.90 75.48 36.44 162.91 124.32 78.05 47.32% QoQ % 45.91% 27.05% 107.14% -77.63% 31.04% 59.28% - Horiz. % 179.28% 122.87% 96.71% 46.69% 208.73% 159.28% 100.00%
EPS 0.38 -2.11 0.25 -0.30 1.32 2.47 0.77 -37.42% QoQ % 118.01% -944.00% 183.33% -122.73% -46.56% 220.78% - Horiz. % 49.35% -274.03% 32.47% -38.96% 171.43% 320.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0946 1.0847 1.1143 1.1044 1.1044 1.1537 1.1340 -2.32% QoQ % 0.91% -2.66% 0.90% 0.00% -4.27% 1.74% - Horiz. % 96.53% 95.65% 98.26% 97.39% 97.39% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.2050 0.2000 0.2500 0.2750 0.2900 0.3150 0.3900 -
P/RPS 0.14 0.21 0.33 0.74 0.18 0.25 0.49 -56.46% QoQ % -33.33% -36.36% -55.41% 311.11% -28.00% -48.98% - Horiz. % 28.57% 42.86% 67.35% 151.02% 36.73% 51.02% 100.00%
P/EPS 53.54 -9.37 99.83 -89.48 21.72 12.56 50.12 4.48% QoQ % 671.40% -109.39% 211.57% -511.97% 72.93% -74.94% - Horiz. % 106.82% -18.70% 199.18% -178.53% 43.34% 25.06% 100.00%
EY 1.87 -10.67 1.00 -1.12 4.60 7.96 2.00 -4.36% QoQ % 117.53% -1,167.00% 189.29% -124.35% -42.21% 298.00% - Horiz. % 93.50% -533.50% 50.00% -56.00% 230.00% 398.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.18 0.18 0.22 0.25 0.26 0.27 0.34 -34.43% QoQ % 0.00% -18.18% -12.00% -3.85% -3.70% -20.59% - Horiz. % 52.94% 52.94% 64.71% 73.53% 76.47% 79.41% 100.00%
Price Multiplier on Announcement Date 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 26/10/20 22/07/20 23/06/20 16/01/20 09/10/19 18/07/19 24/04/19 -
Price 0.2500 0.1900 0.1800 0.2750 0.3100 0.3000 0.3250 -
P/RPS 0.18 0.20 0.24 0.74 0.19 0.24 0.41 -42.09% QoQ % -10.00% -16.67% -67.57% 289.47% -20.83% -41.46% - Horiz. % 43.90% 48.78% 58.54% 180.49% 46.34% 58.54% 100.00%
P/EPS 65.29 -8.90 71.88 -89.48 23.22 11.96 41.76 34.52% QoQ % 833.60% -112.38% 180.33% -485.36% 94.15% -71.36% - Horiz. % 156.35% -21.31% 172.13% -214.27% 55.60% 28.64% 100.00%
EY 1.53 -11.24 1.39 -1.12 4.31 8.36 2.39 -25.62% QoQ % 113.61% -908.63% 224.11% -125.99% -48.44% 249.79% - Horiz. % 64.02% -470.29% 58.16% -46.86% 180.33% 349.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.23 0.17 0.16 0.25 0.28 0.26 0.28 -12.24% QoQ % 35.29% 6.25% -36.00% -10.71% 7.69% -7.14% - Horiz. % 82.14% 60.71% 57.14% 89.29% 100.00% 92.86% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BSL Corporation Berhad - 2nd Quarter Results ended 29.02.2020.pdf 
