[BSLCORP] QoQ Annualized Quarter Result on 31-May-2009 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
23-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- -0.19%
YoY- -163.6%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 159,456 168,768 139,828 125,734 120,112 144,692 139,649 9.27%
PBT 9,674 7,704 -1,262 -2,040 -1,602 2,516 8,157 12.07%
Tax -1,996 -3,248 -322 -585 -1,028 -1,300 -2,716 -18.60%
NP 7,678 4,456 -1,584 -2,625 -2,630 1,216 5,441 25.88%
-
NP to SH 7,320 4,196 -1,695 -2,777 -2,772 948 4,833 31.98%
-
Tax Rate 20.63% 42.16% - - - 51.67% 33.30% -
Total Cost 151,778 164,312 141,412 128,359 122,742 143,476 134,208 8.57%
-
Net Worth 72,611 70,586 69,417 70,411 70,774 73,075 72,499 0.10%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 72,611 70,586 69,417 70,411 70,774 73,075 72,499 0.10%
NOSH 98,123 98,037 97,771 97,793 98,297 98,750 97,971 0.10%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 4.82% 2.64% -1.13% -2.09% -2.19% 0.84% 3.90% -
ROE 10.08% 5.94% -2.44% -3.94% -3.92% 1.30% 6.67% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 162.51 172.15 143.01 128.57 122.19 146.52 142.54 9.16%
EPS 7.46 4.28 -1.73 -2.84 -2.82 0.96 4.93 31.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.71 0.72 0.72 0.74 0.74 0.00%
Adjusted Per Share Value based on latest NOSH - 98,169
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 8.17 8.65 7.17 6.45 6.16 7.42 7.16 9.22%
EPS 0.38 0.22 -0.09 -0.14 -0.14 0.05 0.25 32.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0372 0.0362 0.0356 0.0361 0.0363 0.0375 0.0372 0.00%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.32 0.27 0.30 0.35 0.33 0.26 0.41 -
P/RPS 0.20 0.16 0.21 0.27 0.27 0.18 0.29 -21.99%
P/EPS 4.29 6.31 -17.30 -12.32 -11.70 27.08 8.31 -35.72%
EY 23.31 15.85 -5.78 -8.11 -8.55 3.69 12.03 55.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.42 0.49 0.46 0.35 0.55 -15.17%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 29/04/10 28/01/10 26/10/09 23/07/09 27/04/09 21/01/09 28/10/08 -
Price 0.29 0.32 0.29 0.34 0.33 0.30 0.29 -
P/RPS 0.18 0.19 0.20 0.26 0.27 0.20 0.20 -6.80%
P/EPS 3.89 7.48 -16.73 -11.97 -11.70 31.25 5.88 -24.13%
EY 25.72 13.38 -5.98 -8.35 -8.55 3.20 17.01 31.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.41 0.47 0.46 0.41 0.39 0.00%

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