[BSLCORP] QoQ Annualized Quarter Result on 28-Feb-2009 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- -392.41%
YoY- -152.86%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 168,768 139,828 125,734 120,112 144,692 139,649 131,108 18.31%
PBT 7,704 -1,262 -2,040 -1,602 2,516 8,157 7,649 0.47%
Tax -3,248 -322 -585 -1,028 -1,300 -2,716 -2,712 12.76%
NP 4,456 -1,584 -2,625 -2,630 1,216 5,441 4,937 -6.59%
-
NP to SH 4,196 -1,695 -2,777 -2,772 948 4,833 4,366 -2.61%
-
Tax Rate 42.16% - - - 51.67% 33.30% 35.46% -
Total Cost 164,312 141,412 128,359 122,742 143,476 134,208 126,170 19.23%
-
Net Worth 70,586 69,417 70,411 70,774 73,075 72,499 69,618 0.92%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 70,586 69,417 70,411 70,774 73,075 72,499 69,618 0.92%
NOSH 98,037 97,771 97,793 98,297 98,750 97,971 98,053 -0.01%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 2.64% -1.13% -2.09% -2.19% 0.84% 3.90% 3.77% -
ROE 5.94% -2.44% -3.94% -3.92% 1.30% 6.67% 6.27% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 172.15 143.01 128.57 122.19 146.52 142.54 133.71 18.33%
EPS 4.28 -1.73 -2.84 -2.82 0.96 4.93 4.45 -2.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.72 0.72 0.74 0.74 0.71 0.93%
Adjusted Per Share Value based on latest NOSH - 97,771
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 8.65 7.17 6.45 6.16 7.42 7.16 6.72 18.31%
EPS 0.22 -0.09 -0.14 -0.14 0.05 0.25 0.22 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0362 0.0356 0.0361 0.0363 0.0375 0.0372 0.0357 0.93%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.27 0.30 0.35 0.33 0.26 0.41 0.47 -
P/RPS 0.16 0.21 0.27 0.27 0.18 0.29 0.35 -40.62%
P/EPS 6.31 -17.30 -12.32 -11.70 27.08 8.31 10.55 -28.98%
EY 15.85 -5.78 -8.11 -8.55 3.69 12.03 9.48 40.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.49 0.46 0.35 0.55 0.66 -30.76%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 26/10/09 23/07/09 27/04/09 21/01/09 28/10/08 29/07/08 -
Price 0.32 0.29 0.34 0.33 0.30 0.29 0.47 -
P/RPS 0.19 0.20 0.26 0.27 0.20 0.20 0.35 -33.42%
P/EPS 7.48 -16.73 -11.97 -11.70 31.25 5.88 10.55 -20.47%
EY 13.38 -5.98 -8.35 -8.55 3.20 17.01 9.48 25.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.47 0.46 0.41 0.39 0.66 -23.66%

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