Highlights

[BSLCORP] QoQ Cumulative Quarter Result on 2018-11-30 [#1]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 28-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 30-Nov-2018  [#1]
Profit Trend QoQ -     241.51%    YoY -     4,200.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 159,647 121,837 76,489 41,212 163,181 120,100 80,566 57.57%
  QoQ % 31.03% 59.29% 85.60% -74.74% 35.87% 49.07% -
  Horiz. % 198.16% 151.23% 94.94% 51.15% 202.54% 149.07% 100.00%
PBT 4,526 3,849 1,511 2,267 -2,160 105 375 423.78%
  QoQ % 17.59% 154.73% -33.35% 204.95% -2,157.14% -72.00% -
  Horiz. % 1,206.93% 1,026.40% 402.93% 604.53% -576.00% 28.00% 100.00%
Tax -3,093 -1,337 -725 -427 -345 -1,304 -966 116.78%
  QoQ % -131.34% -84.41% -69.79% -23.77% 73.54% -34.99% -
  Horiz. % 320.19% 138.41% 75.05% 44.20% 35.71% 134.99% 100.00%
NP 1,433 2,512 786 1,840 -2,505 -1,199 -591 -
  QoQ % -42.95% 219.59% -57.28% 173.45% -108.92% -102.88% -
  Horiz. % -242.47% -425.04% -132.99% -311.34% 423.86% 202.88% 100.00%
NP to SH 1,290 2,423 752 1,558 -1,101 -532 -203 -
  QoQ % -46.76% 222.21% -51.73% 241.51% -106.95% -162.07% -
  Horiz. % -635.47% -1,193.60% -370.44% -767.49% 542.36% 262.07% 100.00%
Tax Rate 68.34 % 34.74 % 47.98 % 18.84 % - % 1,241.90 % 257.60 % -58.61%
  QoQ % 96.72% -27.59% 154.67% 0.00% 0.00% 382.10% -
  Horiz. % 26.53% 13.49% 18.63% 7.31% 0.00% 482.10% 100.00%
Total Cost 158,214 119,325 75,703 39,372 165,686 121,299 81,157 55.87%
  QoQ % 32.59% 57.62% 92.28% -76.24% 36.59% 49.46% -
  Horiz. % 194.95% 147.03% 93.28% 48.51% 204.15% 149.46% 100.00%
Net Worth 108,232 113,064 111,131 112,097 110,165 77,308 77,308 25.07%
  QoQ % -4.27% 1.74% -0.86% 1.75% 42.50% 0.00% -
  Horiz. % 140.00% 146.25% 143.75% 145.00% 142.50% 100.00% 100.00%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 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
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 108,232 113,064 111,131 112,097 110,165 77,308 77,308 25.07%
  QoQ % -4.27% 1.74% -0.86% 1.75% 42.50% 0.00% -
  Horiz. % 140.00% 146.25% 143.75% 145.00% 142.50% 100.00% 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
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 0.90 % 2.06 % 1.03 % 4.46 % -1.54 % -1.00 % -0.73 % -
  QoQ % -56.31% 100.00% -76.91% 389.61% -54.00% -36.99% -
  Horiz. % -123.29% -282.19% -141.10% -610.96% 210.96% 136.99% 100.00%
ROE 1.19 % 2.14 % 0.68 % 1.39 % -1.00 % -0.69 % -0.26 % -
  QoQ % -44.39% 214.71% -51.08% 239.00% -44.93% -165.38% -
  Horiz. % -457.69% -823.08% -261.54% -534.62% 384.62% 265.38% 100.00%
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 165.20 126.08 79.15 42.65 168.86 124.28 83.37 57.56%
  QoQ % 31.03% 59.29% 85.58% -74.74% 35.87% 49.07% -
  Horiz. % 198.15% 151.23% 94.94% 51.16% 202.54% 149.07% 100.00%
EPS 1.33 2.51 0.78 1.61 -1.14 -0.55 -0.17 -
  QoQ % -47.01% 221.79% -51.55% 241.23% -107.27% -223.53% -
  Horiz. % -782.35% -1,476.47% -458.82% -947.06% 670.59% 323.53% 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 1.1200 1.1700 1.1500 1.1600 1.1400 0.8000 0.8000 25.07%
  QoQ % -4.27% 1.74% -0.86% 1.75% 42.50% 0.00% -
  Horiz. % 140.00% 146.25% 143.75% 145.00% 142.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 98,000
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 162.91 124.32 78.05 42.05 166.51 122.55 82.21 57.57%
  QoQ % 31.04% 59.28% 85.61% -74.75% 35.87% 49.07% -
  Horiz. % 198.16% 151.22% 94.94% 51.15% 202.54% 149.07% 100.00%
EPS 1.32 2.47 0.77 1.59 -1.12 -0.54 -0.21 -
  QoQ % -46.56% 220.78% -51.57% 241.96% -107.41% -157.14% -
  Horiz. % -628.57% -1,176.19% -366.67% -757.14% 533.33% 257.14% 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 1.1044 1.1537 1.1340 1.1439 1.1241 0.7889 0.7889 25.07%
  QoQ % -4.27% 1.74% -0.87% 1.76% 42.49% 0.00% -
  Horiz. % 139.99% 146.24% 143.74% 145.00% 142.49% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.2900 0.3150 0.3900 0.3200 0.4100 0.5700 0.6150 -
P/RPS 0.18 0.25 0.49 0.75 0.24 0.46 0.74 -60.93%
  QoQ % -28.00% -48.98% -34.67% 212.50% -47.83% -37.84% -
  Horiz. % 24.32% 33.78% 66.22% 101.35% 32.43% 62.16% 100.00%
P/EPS 21.72 12.56 50.12 19.85 -35.99 -103.54 -292.76 -
  QoQ % 72.93% -74.94% 152.49% 155.15% 65.24% 64.63% -
  Horiz. % -7.42% -4.29% -17.12% -6.78% 12.29% 35.37% 100.00%
EY 4.60 7.96 2.00 5.04 -2.78 -0.97 -0.34 -
  QoQ % -42.21% 298.00% -60.32% 281.29% -186.60% -185.29% -
  Horiz. % -1,352.94% -2,341.18% -588.24% -1,482.35% 817.65% 285.29% 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 0.26 0.27 0.34 0.28 0.36 0.71 0.77 -51.41%
  QoQ % -3.70% -20.59% 21.43% -22.22% -49.30% -7.79% -
  Horiz. % 33.77% 35.06% 44.16% 36.36% 46.75% 92.21% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 09/10/19 18/07/19 24/04/19 28/01/19 11/10/18 19/07/18 19/04/18 -
Price 0.3100 0.3000 0.3250 0.3000 0.3600 0.4650 0.5400 -
P/RPS 0.19 0.24 0.41 0.70 0.21 0.37 0.65 -55.86%
  QoQ % -20.83% -41.46% -41.43% 233.33% -43.24% -43.08% -
  Horiz. % 29.23% 36.92% 63.08% 107.69% 32.31% 56.92% 100.00%
P/EPS 23.22 11.96 41.76 18.61 -31.60 -84.47 -257.06 -
  QoQ % 94.15% -71.36% 124.40% 158.89% 62.59% 67.14% -
  Horiz. % -9.03% -4.65% -16.25% -7.24% 12.29% 32.86% 100.00%
EY 4.31 8.36 2.39 5.37 -3.16 -1.18 -0.39 -
  QoQ % -48.44% 249.79% -55.49% 269.94% -167.80% -202.56% -
  Horiz. % -1,105.13% -2,143.59% -612.82% -1,376.92% 810.26% 302.56% 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 0.28 0.26 0.28 0.26 0.32 0.58 0.68 -44.56%
  QoQ % 7.69% -7.14% 7.69% -18.75% -44.83% -14.71% -
  Horiz. % 41.18% 38.24% 41.18% 38.24% 47.06% 85.29% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

307  365  581  1238 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 KTG 0.270.00 
 PNEPCB 0.37-0.01 
 PA 0.18+0.005 
 JAKS 0.695+0.025 
 HSI-HDT 0.075-0.04 
 ISTONE 0.235-0.005 
 SAMAIDEN 1.81+0.13 
 DNEX 0.225+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS