[BSLCORP] QoQ Annualized Quarter Result on 30-Nov-2006 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
25-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- -75.57%
YoY- -55.6%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 104,649 97,396 96,082 96,532 90,265 82,845 76,666 22.98%
PBT 4,368 3,993 4,362 4,308 12,937 10,808 7,114 -27.69%
Tax 327 -1,204 -1,674 -1,720 -2,907 -2,362 -1,368 -
NP 4,695 2,789 2,688 2,588 10,030 8,445 5,746 -12.56%
-
NP to SH 4,295 2,477 2,426 2,412 9,875 8,386 5,746 -17.59%
-
Tax Rate -7.49% 30.15% 38.38% 39.93% 22.47% 21.85% 19.23% -
Total Cost 99,954 94,606 93,394 93,944 80,235 74,400 70,920 25.62%
-
Net Worth 68,638 65,518 68,475 67,108 64,833 56,508 55,664 14.94%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 1,343 - - - 3,523 - - -
Div Payout % 31.28% - - - 35.68% - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 68,638 65,518 68,475 67,108 64,833 56,508 55,664 14.94%
NOSH 98,054 97,789 97,822 97,258 93,962 92,636 89,781 6.03%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 4.49% 2.86% 2.80% 2.68% 11.11% 10.19% 7.49% -
ROE 6.26% 3.78% 3.54% 3.59% 15.23% 14.84% 10.32% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 106.72 99.60 98.22 99.25 96.07 89.43 85.39 15.97%
EPS 4.38 2.53 2.48 2.48 10.51 9.05 6.40 -22.28%
DPS 1.37 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 0.70 0.67 0.70 0.69 0.69 0.61 0.62 8.40%
Adjusted Per Share Value based on latest NOSH - 97,258
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 5.36 4.99 4.93 4.95 4.63 4.25 3.93 22.91%
EPS 0.22 0.13 0.12 0.12 0.51 0.43 0.29 -16.77%
DPS 0.07 0.00 0.00 0.00 0.18 0.00 0.00 -
NAPS 0.0352 0.0336 0.0351 0.0344 0.0332 0.029 0.0285 15.07%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.52 0.61 0.98 0.99 0.88 0.86 0.94 -
P/RPS 0.49 0.61 1.00 1.00 0.92 0.96 1.10 -41.58%
P/EPS 11.87 24.08 39.52 39.92 8.37 9.50 14.69 -13.21%
EY 8.42 4.15 2.53 2.51 11.94 10.53 6.81 15.15%
DY 2.63 0.00 0.00 0.00 4.26 0.00 0.00 -
P/NAPS 0.74 0.91 1.40 1.43 1.28 1.41 1.52 -38.03%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/10/07 30/07/07 20/04/07 25/01/07 30/10/06 27/07/06 28/04/06 -
Price 0.51 0.62 0.75 1.07 1.11 0.87 0.93 -
P/RPS 0.48 0.62 0.76 1.08 1.16 0.97 1.09 -42.03%
P/EPS 11.64 24.47 30.24 43.15 10.56 9.61 14.53 -13.70%
EY 8.59 4.09 3.31 2.32 9.47 10.41 6.88 15.90%
DY 2.69 0.00 0.00 0.00 3.38 0.00 0.00 -
P/NAPS 0.73 0.93 1.07 1.55 1.61 1.43 1.50 -38.04%

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