[BSLCORP] QoQ Annualized Quarter Result on 31-Aug-2007 [#4]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-Aug-2007 [#4]
Profit Trend
QoQ- 73.37%
YoY- -56.51%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 131,108 130,620 131,708 104,649 97,396 96,082 96,532 22.61%
PBT 7,649 8,380 9,164 4,368 3,993 4,362 4,308 46.57%
Tax -2,712 -2,434 -2,164 327 -1,204 -1,674 -1,720 35.43%
NP 4,937 5,946 7,000 4,695 2,789 2,688 2,588 53.75%
-
NP to SH 4,366 5,244 6,592 4,295 2,477 2,426 2,412 48.47%
-
Tax Rate 35.46% 29.05% 23.61% -7.49% 30.15% 38.38% 39.93% -
Total Cost 126,170 124,674 124,708 99,954 94,606 93,394 93,944 21.70%
-
Net Worth 69,618 70,441 69,647 68,638 65,518 68,475 67,108 2.47%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div - - - 1,343 - - - -
Div Payout % - - - 31.28% - - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 69,618 70,441 69,647 68,638 65,518 68,475 67,108 2.47%
NOSH 98,053 97,835 98,095 98,054 97,789 97,822 97,258 0.54%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 3.77% 4.55% 5.31% 4.49% 2.86% 2.80% 2.68% -
ROE 6.27% 7.44% 9.46% 6.26% 3.78% 3.54% 3.59% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 133.71 133.51 134.27 106.72 99.60 98.22 99.25 21.95%
EPS 4.45 5.36 6.72 4.38 2.53 2.48 2.48 47.61%
DPS 0.00 0.00 0.00 1.37 0.00 0.00 0.00 -
NAPS 0.71 0.72 0.71 0.70 0.67 0.70 0.69 1.92%
Adjusted Per Share Value based on latest NOSH - 97,862
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 6.72 6.70 6.75 5.36 4.99 4.93 4.95 22.58%
EPS 0.22 0.27 0.34 0.22 0.13 0.12 0.12 49.73%
DPS 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
NAPS 0.0357 0.0361 0.0357 0.0352 0.0336 0.0351 0.0344 2.50%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.47 0.49 0.51 0.52 0.61 0.98 0.99 -
P/RPS 0.35 0.37 0.38 0.49 0.61 1.00 1.00 -50.30%
P/EPS 10.55 9.14 7.59 11.87 24.08 39.52 39.92 -58.78%
EY 9.48 10.94 13.18 8.42 4.15 2.53 2.51 142.32%
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.72 0.74 0.91 1.40 1.43 -40.24%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 29/07/08 25/04/08 29/01/08 30/10/07 30/07/07 20/04/07 25/01/07 -
Price 0.47 0.49 0.50 0.51 0.62 0.75 1.07 -
P/RPS 0.35 0.37 0.37 0.48 0.62 0.76 1.08 -52.78%
P/EPS 10.55 9.14 7.44 11.64 24.47 30.24 43.15 -60.86%
EY 9.48 10.94 13.44 8.59 4.09 3.31 2.32 155.37%
DY 0.00 0.00 0.00 2.69 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.70 0.73 0.93 1.07 1.55 -43.37%

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