B

BSL Corporation Bhd
KLSE:BSLCORP

Watchlist Manager
BSL Corporation Bhd
KLSE:BSLCORP
Watchlist
Price: 0.03 MYR 20% Market Closed
Market Cap: 57.9m MYR
Have any thoughts about
BSL Corporation Bhd?
Write Note

Income Statement

Earnings Waterfall
BSL Corporation Bhd

Revenue
100.2m MYR
Cost of Revenue
-96.7m MYR
Gross Profit
3.5m MYR
Operating Expenses
-25.1m MYR
Operating Income
-21.6m MYR
Other Expenses
478.8k MYR
Net Income
-21.1m MYR

Income Statement
BSL Corporation Bhd

Rotate your device to view
Income Statement
Currency: MYR
May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
95
N/A
95
0%
95
+1%
97
+1%
98
+1%
98
0%
100
+2%
102
+1%
107
+5%
108
+1%
112
+3%
123
+10%
130
+6%
146
+12%
157
+8%
161
+3%
161
0%
159
-1%
158
0%
154
-3%
161
+4%
160
-1%
154
-3%
157
+2%
132
-16%
137
+4%
144
+5%
148
+3%
172
+16%
159
-7%
173
+8%
169
-2%
165
-3%
177
+8%
150
-15%
142
-6%
130
-8%
113
-14%
110
-2%
108
-2%
100
-7%
Gross Profit
Cost of Revenue
(71)
0
(71)
(72)
(72)
(68)
(95)
(96)
(100)
(76)
(106)
(114)
(121)
(98)
(150)
(154)
(155)
(115)
(147)
(144)
(149)
(147)
(144)
(146)
(126)
(128)
(134)
(136)
(156)
(148)
(160)
(159)
(154)
(164)
(143)
(135)
(129)
(116)
(109)
(105)
(97)
Gross Profit
(1)
N/A
0
N/A
(1)
N/A
(0)
+98%
1
N/A
30
+2 367%
5
-82%
6
+16%
7
+13%
33
+371%
6
-83%
8
+45%
9
+12%
48
+427%
8
-84%
7
-10%
6
-15%
44
+624%
11
-75%
10
-6%
12
+18%
13
+5%
10
-19%
11
+7%
6
-43%
9
+46%
11
+20%
12
+11%
16
+31%
12
-26%
13
+8%
10
-21%
11
+7%
14
+25%
7
-45%
7
-9%
1
-88%
(4)
N/A
2
N/A
3
+58%
3
+36%
Operating Income
Operating Expenses
(30)
(103)
(32)
(32)
(32)
(31)
(4)
(5)
(5)
(27)
1
2
2
(41)
(1)
(2)
(3)
(43)
(8)
(9)
(8)
(7)
(8)
(7)
(7)
(7)
(6)
(6)
(6)
(5)
(4)
(3)
(3)
(7)
(10)
(17)
(17)
(20)
(32)
(25)
(25)
Selling, General & Administrative
0
0
0
0
0
(21)
0
0
0
(23)
0
0
0
(27)
0
0
0
(30)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(4)
(6)
(39)
(39)
(40)
Depreciation & Amortization
0
0
0
0
0
(6)
0
0
0
(5)
0
0
0
(5)
0
0
0
(5)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(30)
(103)
(32)
(32)
(32)
(4)
(4)
(5)
(5)
1
1
2
2
(9)
(1)
(3)
(3)
(9)
(8)
(9)
(8)
(7)
(8)
(7)
(7)
(7)
(6)
(6)
(6)
(5)
(3)
(3)
(3)
(7)
(10)
(15)
(13)
(14)
6
14
15
Operating Income
(5)
N/A
(8)
-51%
(8)
-5%
(7)
+14%
(6)
+19%
(1)
+77%
1
N/A
1
+13%
2
+32%
6
+213%
7
+14%
10
+50%
11
+7%
7
-33%
7
-9%
5
-32%
3
-36%
0
-88%
3
+625%
2
-40%
4
+164%
5
+28%
3
-51%
4
+55%
(1)
N/A
2
N/A
5
+129%
6
+38%
10
+64%
7
-34%
9
+40%
7
-29%
7
+10%
7
-12%
(3)
N/A
(10)
-312%
(17)
-60%
(24)
-44%
(31)
-29%
(23)
+26%
(22)
+5%
Pre-Tax Income
Interest Income Expense
(2)
(3)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(3)
(2)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
4
4
4
4
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(1)
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
0
0
0
0
Pre-Tax Income
(8)
N/A
(11)
-36%
(11)
-3%
(10)
+12%
(8)
+13%
(3)
+68%
(0)
+93%
0
N/A
1
+620%
5
+620%
6
+13%
9
+58%
10
+7%
6
-34%
6
-13%
4
-36%
2
-45%
(2)
N/A
0
N/A
(1)
N/A
2
N/A
5
+179%
2
-60%
3
+81%
(2)
N/A
1
N/A
4
+186%
6
+43%
10
+69%
11
+7%
12
+16%
10
-22%
10
+6%
5
-49%
(3)
N/A
(11)
-274%
(17)
-55%
(25)
-43%
(32)
-28%
(24)
+25%
(23)
+4%
Net Income
Tax Provision
(1)
1
1
1
1
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(3)
(3)
(3)
(3)
(0)
(0)
(0)
(0)
(3)
(3)
(3)
(2)
(1)
(1)
(2)
(2)
(2)
(2)
(1)
(1)
(2)
0
(0)
0
1
2
2
2
Income from Continuing Operations
(8)
(10)
(10)
(9)
(8)
(4)
(1)
(1)
(1)
5
5
8
9
4
3
1
(1)
(2)
(0)
(1)
1
1
(1)
1
(3)
1
3
4
8
9
10
8
9
4
(3)
(11)
(17)
(24)
(30)
(22)
(21)
Income to Minority Interest
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
(0)
(1)
(1)
(0)
0
1
2
1
1
1
1
(0)
0
0
0
(0)
(0)
(0)
(0)
0
0
0
0
(0)
(0)
(0)
(1)
(1)
(0)
(0)
(1)
Net Income (Common)
(8)
N/A
(10)
-20%
(10)
-4%
(9)
+13%
(8)
+15%
(4)
+53%
(1)
+66%
(1)
-6%
(1)
+42%
5
N/A
5
-1%
7
+50%
8
+9%
3
-59%
3
-3%
2
-35%
0
-76%
(1)
N/A
0
N/A
(0)
N/A
2
N/A
1
-26%
(1)
N/A
1
N/A
(3)
N/A
0
N/A
3
+581%
4
+45%
7
+92%
9
+33%
11
+13%
9
-18%
9
+6%
4
-62%
(3)
N/A
(12)
-250%
(18)
-51%
(25)
-40%
(30)
-21%
(22)
+27%
(21)
+4%
EPS (Diluted)
0
N/A
-0.01
N/A
-0.01
N/A
-0.01
N/A
-0.01
N/A
-0.04
-300%
0
N/A
0
N/A
0
N/A
0.02
N/A
0.01
-50%
0.01
N/A
0.01
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
-0.01
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0.03
+200%
0.02
-33%
0.02
N/A
0.02
N/A
0.01
-50%
-0.01
N/A
-0.02
-100%
-0.02
N/A
-0.02
N/A
-0.02
N/A
0
N/A
-0.01
N/A

See Also

Discover More