[BSLCORP] QoQ Annualized Quarter Result on 28-Feb-2010 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 74.45%
YoY- 364.07%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 179,588 150,976 159,673 159,456 168,768 139,828 125,734 26.80%
PBT 13,188 7,821 9,818 9,674 7,704 -1,262 -2,040 -
Tax -2,016 972 -2,316 -1,996 -3,248 -322 -585 127.97%
NP 11,172 8,793 7,502 7,678 4,456 -1,584 -2,625 -
-
NP to SH 11,172 8,275 6,942 7,320 4,196 -1,695 -2,777 -
-
Tax Rate 15.29% -12.43% 23.59% 20.63% 42.16% - - -
Total Cost 168,416 142,183 152,170 151,778 164,312 141,412 128,359 19.83%
-
Net Worth 0 78,403 74,525 72,611 70,586 69,417 70,411 -
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 0 78,403 74,525 72,611 70,586 69,417 70,411 -
NOSH 97,898 98,004 98,060 98,123 98,037 97,771 97,793 0.07%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 6.22% 5.82% 4.70% 4.82% 2.64% -1.13% -2.09% -
ROE 0.00% 10.55% 9.32% 10.08% 5.94% -2.44% -3.94% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 183.44 154.05 162.83 162.51 172.15 143.01 128.57 26.70%
EPS 11.40 8.44 7.08 7.46 4.28 -1.73 -2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.80 0.76 0.74 0.72 0.71 0.72 -
Adjusted Per Share Value based on latest NOSH - 97,827
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 9.21 7.74 8.19 8.17 8.65 7.17 6.45 26.77%
EPS 0.57 0.42 0.36 0.38 0.22 -0.09 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0402 0.0382 0.0372 0.0362 0.0356 0.0361 -
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.41 0.34 0.25 0.32 0.27 0.30 0.35 -
P/RPS 0.22 0.22 0.15 0.20 0.16 0.21 0.27 -12.75%
P/EPS 3.59 4.03 3.53 4.29 6.31 -17.30 -12.32 -
EY 27.83 24.83 28.32 23.31 15.85 -5.78 -8.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.43 0.33 0.43 0.38 0.42 0.49 -
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 21/01/11 22/10/10 28/07/10 29/04/10 28/01/10 26/10/09 23/07/09 -
Price 0.37 0.36 0.30 0.29 0.32 0.29 0.34 -
P/RPS 0.20 0.23 0.18 0.18 0.19 0.20 0.26 -16.03%
P/EPS 3.24 4.26 4.24 3.89 7.48 -16.73 -11.97 -
EY 30.84 23.45 23.60 25.72 13.38 -5.98 -8.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.39 0.39 0.44 0.41 0.47 -

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