[BSLCORP] QoQ Annualized Quarter Result on 30-Nov-2007 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 53.48%
YoY- 173.3%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 139,649 131,108 130,620 131,708 104,649 97,396 96,082 28.16%
PBT 8,157 7,649 8,380 9,164 4,368 3,993 4,362 51.49%
Tax -2,716 -2,712 -2,434 -2,164 327 -1,204 -1,674 37.87%
NP 5,441 4,937 5,946 7,000 4,695 2,789 2,688 59.67%
-
NP to SH 4,833 4,366 5,244 6,592 4,295 2,477 2,426 57.99%
-
Tax Rate 33.30% 35.46% 29.05% 23.61% -7.49% 30.15% 38.38% -
Total Cost 134,208 126,170 124,674 124,708 99,954 94,606 93,394 27.20%
-
Net Worth 72,499 69,618 70,441 69,647 68,638 65,518 68,475 3.86%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - 1,343 - - -
Div Payout % - - - - 31.28% - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 72,499 69,618 70,441 69,647 68,638 65,518 68,475 3.86%
NOSH 97,971 98,053 97,835 98,095 98,054 97,789 97,822 0.10%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 3.90% 3.77% 4.55% 5.31% 4.49% 2.86% 2.80% -
ROE 6.67% 6.27% 7.44% 9.46% 6.26% 3.78% 3.54% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 142.54 133.71 133.51 134.27 106.72 99.60 98.22 28.03%
EPS 4.93 4.45 5.36 6.72 4.38 2.53 2.48 57.77%
DPS 0.00 0.00 0.00 0.00 1.37 0.00 0.00 -
NAPS 0.74 0.71 0.72 0.71 0.70 0.67 0.70 3.75%
Adjusted Per Share Value based on latest NOSH - 98,095
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 72.56 68.12 67.87 68.44 54.38 50.61 49.92 28.17%
EPS 2.51 2.27 2.72 3.43 2.23 1.29 1.26 57.98%
DPS 0.00 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.3767 0.3617 0.366 0.3619 0.3566 0.3404 0.3558 3.86%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.41 0.47 0.49 0.51 0.52 0.61 0.98 -
P/RPS 0.29 0.35 0.37 0.38 0.49 0.61 1.00 -56.02%
P/EPS 8.31 10.55 9.14 7.59 11.87 24.08 39.52 -64.47%
EY 12.03 9.48 10.94 13.18 8.42 4.15 2.53 181.43%
DY 0.00 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.55 0.66 0.68 0.72 0.74 0.91 1.40 -46.20%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 28/10/08 29/07/08 25/04/08 29/01/08 30/10/07 30/07/07 20/04/07 -
Price 0.29 0.47 0.49 0.50 0.51 0.62 0.75 -
P/RPS 0.20 0.35 0.37 0.37 0.48 0.62 0.76 -58.76%
P/EPS 5.88 10.55 9.14 7.44 11.64 24.47 30.24 -66.26%
EY 17.01 9.48 10.94 13.44 8.59 4.09 3.31 196.32%
DY 0.00 0.00 0.00 0.00 2.69 0.00 0.00 -
P/NAPS 0.39 0.66 0.68 0.70 0.73 0.93 1.07 -48.81%

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