[BSLCORP] QoQ Annualized Quarter Result on 31-May-2008 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- -16.73%
YoY- 76.26%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 120,112 144,692 139,649 131,108 130,620 131,708 104,649 9.63%
PBT -1,602 2,516 8,157 7,649 8,380 9,164 4,368 -
Tax -1,028 -1,300 -2,716 -2,712 -2,434 -2,164 327 -
NP -2,630 1,216 5,441 4,937 5,946 7,000 4,695 -
-
NP to SH -2,772 948 4,833 4,366 5,244 6,592 4,295 -
-
Tax Rate - 51.67% 33.30% 35.46% 29.05% 23.61% -7.49% -
Total Cost 122,742 143,476 134,208 126,170 124,674 124,708 99,954 14.68%
-
Net Worth 70,774 73,075 72,499 69,618 70,441 69,647 68,638 2.06%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - 1,343 -
Div Payout % - - - - - - 31.28% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 70,774 73,075 72,499 69,618 70,441 69,647 68,638 2.06%
NOSH 98,297 98,750 97,971 98,053 97,835 98,095 98,054 0.16%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin -2.19% 0.84% 3.90% 3.77% 4.55% 5.31% 4.49% -
ROE -3.92% 1.30% 6.67% 6.27% 7.44% 9.46% 6.26% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 122.19 146.52 142.54 133.71 133.51 134.27 106.72 9.45%
EPS -2.82 0.96 4.93 4.45 5.36 6.72 4.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.37 -
NAPS 0.72 0.74 0.74 0.71 0.72 0.71 0.70 1.89%
Adjusted Per Share Value based on latest NOSH - 97,462
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 62.41 75.18 72.56 68.12 67.87 68.44 54.38 9.62%
EPS -1.44 0.49 2.51 2.27 2.72 3.43 2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
NAPS 0.3677 0.3797 0.3767 0.3617 0.366 0.3619 0.3566 2.06%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.33 0.26 0.41 0.47 0.49 0.51 0.52 -
P/RPS 0.27 0.18 0.29 0.35 0.37 0.38 0.49 -32.81%
P/EPS -11.70 27.08 8.31 10.55 9.14 7.59 11.87 -
EY -8.55 3.69 12.03 9.48 10.94 13.18 8.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.46 0.35 0.55 0.66 0.68 0.72 0.74 -27.18%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/04/09 21/01/09 28/10/08 29/07/08 25/04/08 29/01/08 30/10/07 -
Price 0.33 0.30 0.29 0.47 0.49 0.50 0.51 -
P/RPS 0.27 0.20 0.20 0.35 0.37 0.37 0.48 -31.88%
P/EPS -11.70 31.25 5.88 10.55 9.14 7.44 11.64 -
EY -8.55 3.20 17.01 9.48 10.94 13.44 8.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.69 -
P/NAPS 0.46 0.41 0.39 0.66 0.68 0.70 0.73 -26.52%

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