[BSLCORP] QoQ Annualized Quarter Result on 30-Nov-2008 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -80.38%
YoY- -85.62%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 139,828 125,734 120,112 144,692 139,649 131,108 130,620 4.63%
PBT -1,262 -2,040 -1,602 2,516 8,157 7,649 8,380 -
Tax -322 -585 -1,028 -1,300 -2,716 -2,712 -2,434 -73.94%
NP -1,584 -2,625 -2,630 1,216 5,441 4,937 5,946 -
-
NP to SH -1,695 -2,777 -2,772 948 4,833 4,366 5,244 -
-
Tax Rate - - - 51.67% 33.30% 35.46% 29.05% -
Total Cost 141,412 128,359 122,742 143,476 134,208 126,170 124,674 8.73%
-
Net Worth 69,417 70,411 70,774 73,075 72,499 69,618 70,441 -0.96%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 69,417 70,411 70,774 73,075 72,499 69,618 70,441 -0.96%
NOSH 97,771 97,793 98,297 98,750 97,971 98,053 97,835 -0.04%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin -1.13% -2.09% -2.19% 0.84% 3.90% 3.77% 4.55% -
ROE -2.44% -3.94% -3.92% 1.30% 6.67% 6.27% 7.44% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 143.01 128.57 122.19 146.52 142.54 133.71 133.51 4.67%
EPS -1.73 -2.84 -2.82 0.96 4.93 4.45 5.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.72 0.72 0.74 0.74 0.71 0.72 -0.92%
Adjusted Per Share Value based on latest NOSH - 98,750
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 72.65 65.33 62.41 75.18 72.56 68.12 67.87 4.62%
EPS -0.88 -1.44 -1.44 0.49 2.51 2.27 2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3607 0.3659 0.3677 0.3797 0.3767 0.3617 0.366 -0.96%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.30 0.35 0.33 0.26 0.41 0.47 0.49 -
P/RPS 0.21 0.27 0.27 0.18 0.29 0.35 0.37 -31.37%
P/EPS -17.30 -12.32 -11.70 27.08 8.31 10.55 9.14 -
EY -5.78 -8.11 -8.55 3.69 12.03 9.48 10.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.46 0.35 0.55 0.66 0.68 -27.41%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 26/10/09 23/07/09 27/04/09 21/01/09 28/10/08 29/07/08 25/04/08 -
Price 0.29 0.34 0.33 0.30 0.29 0.47 0.49 -
P/RPS 0.20 0.26 0.27 0.20 0.20 0.35 0.37 -33.56%
P/EPS -16.73 -11.97 -11.70 31.25 5.88 10.55 9.14 -
EY -5.98 -8.35 -8.55 3.20 17.01 9.48 10.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.46 0.41 0.39 0.66 0.68 -28.56%

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