[BSLCORP] QoQ Annualized Quarter Result on 28-Feb-2015 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- 18.54%
YoY- 19.43%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 104,912 98,076 97,592 94,844 95,772 94,883 93,133 8.25%
PBT 1,244 -2,676 -4,641 -7,208 -8,916 -10,409 -7,497 -
Tax -360 -852 -156 -86 -56 667 -345 2.87%
NP 884 -3,528 -4,797 -7,294 -8,972 -9,742 -7,842 -
-
NP to SH 1,108 -3,568 -4,836 -7,354 -9,028 -9,802 -7,896 -
-
Tax Rate 28.94% - - - - - - -
Total Cost 104,028 101,604 102,389 102,138 104,744 104,625 100,975 2.00%
-
Net Worth 65,906 66,756 67,703 67,734 68,775 71,603 75,476 -8.63%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 65,906 66,756 67,703 67,734 68,775 71,603 75,476 -8.63%
NOSH 95,517 96,748 96,720 96,763 96,866 96,762 96,764 -0.86%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 0.84% -3.60% -4.92% -7.69% -9.37% -10.27% -8.42% -
ROE 1.68% -5.34% -7.14% -10.86% -13.13% -13.69% -10.46% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 109.84 101.37 100.90 98.02 98.87 98.06 96.25 9.19%
EPS 1.16 -3.69 -5.00 -7.60 -9.32 -10.13 -8.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.70 0.70 0.71 0.74 0.78 -7.84%
Adjusted Per Share Value based on latest NOSH - 96,666
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 54.51 50.96 50.71 49.28 49.76 49.30 48.39 8.25%
EPS 0.58 -1.85 -2.51 -3.82 -4.69 -5.09 -4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3425 0.3469 0.3518 0.3519 0.3574 0.3721 0.3922 -8.62%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.205 0.175 0.21 0.22 0.275 0.30 0.28 -
P/RPS 0.19 0.17 0.21 0.22 0.28 0.31 0.29 -24.54%
P/EPS 17.67 -4.75 -4.20 -2.89 -2.95 -2.96 -3.43 -
EY 5.66 -21.07 -23.81 -34.55 -33.89 -33.77 -29.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.30 0.31 0.39 0.41 0.36 -11.43%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 22/01/16 27/10/15 28/07/15 29/04/15 27/01/15 28/10/14 25/07/14 -
Price 0.24 0.25 0.205 0.23 0.225 0.28 0.295 -
P/RPS 0.22 0.25 0.20 0.23 0.23 0.29 0.31 -20.42%
P/EPS 20.69 -6.78 -4.10 -3.03 -2.41 -2.76 -3.62 -
EY 4.83 -14.75 -24.39 -33.04 -41.42 -36.18 -27.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.29 0.33 0.32 0.38 0.38 -5.33%

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