[BSLCORP] QoQ Annualized Quarter Result on 31-May-2012 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- -45.51%
YoY- -47.83%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 117,852 129,356 146,534 154,332 165,034 192,316 181,519 -25.04%
PBT -1,598 2,024 3,508 4,548 8,034 14,092 6,999 -
Tax 16 -200 -1,706 -921 -1,418 -1,860 198 -81.33%
NP -1,582 1,824 1,802 3,626 6,616 12,232 7,197 -
-
NP to SH -1,706 1,768 1,762 3,590 6,590 12,232 6,209 -
-
Tax Rate - 9.88% 48.63% 20.25% 17.65% 13.20% -2.83% -
Total Cost 119,434 127,532 144,732 150,705 158,418 180,084 174,322 -22.30%
-
Net Worth 83,361 84,556 89,078 87,155 87,278 87,231 84,219 -0.68%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 83,361 84,556 89,078 87,155 87,278 87,231 84,219 -0.68%
NOSH 96,931 96,086 97,888 97,927 98,065 98,012 97,929 -0.68%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin -1.34% 1.41% 1.23% 2.35% 4.01% 6.36% 3.96% -
ROE -2.05% 2.09% 1.98% 4.12% 7.55% 14.02% 7.37% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 121.58 134.62 149.69 157.60 168.29 196.22 185.36 -24.52%
EPS -1.76 1.84 1.80 3.67 6.72 12.48 6.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.88 0.91 0.89 0.89 0.89 0.86 0.00%
Adjusted Per Share Value based on latest NOSH - 98,524
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 6.04 6.63 7.51 7.91 8.46 9.86 9.31 -25.07%
EPS -0.09 0.09 0.09 0.18 0.34 0.63 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0427 0.0433 0.0457 0.0447 0.0447 0.0447 0.0432 -0.77%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.23 0.26 0.26 0.30 0.38 0.31 0.29 -
P/RPS 0.19 0.19 0.17 0.19 0.23 0.16 0.16 12.15%
P/EPS -13.07 14.13 14.44 8.18 5.65 2.48 4.57 -
EY -7.65 7.08 6.92 12.22 17.68 40.26 21.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.29 0.34 0.43 0.35 0.34 -14.25%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 26/04/13 23/01/13 29/10/12 27/07/12 30/04/12 30/01/12 27/10/11 -
Price 0.295 0.24 0.26 0.29 0.36 0.29 0.26 -
P/RPS 0.24 0.18 0.17 0.18 0.21 0.15 0.14 43.28%
P/EPS -16.76 13.04 14.44 7.91 5.36 2.32 4.10 -
EY -5.97 7.67 6.92 12.64 18.67 43.03 24.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.27 0.29 0.33 0.40 0.33 0.30 8.71%

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