[BSLCORP] QoQ Annualized Quarter Result on 31-May-2014 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
25-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-May-2014 [#3]
Profit Trend
QoQ- 13.5%
YoY- -201.99%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 94,844 95,772 94,883 93,133 90,850 93,384 112,210 -10.63%
PBT -7,208 -8,916 -10,409 -7,497 -8,992 -7,784 -4,121 45.31%
Tax -86 -56 667 -345 -82 -68 -250 -51.00%
NP -7,294 -8,972 -9,742 -7,842 -9,074 -7,852 -4,371 40.81%
-
NP to SH -7,354 -9,028 -9,802 -7,896 -9,128 -7,952 -4,463 39.63%
-
Tax Rate - - - - - - - -
Total Cost 102,138 104,744 104,625 100,975 99,924 101,236 116,581 -8.46%
-
Net Worth 67,734 68,775 71,603 75,476 76,551 78,550 80,528 -10.92%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 67,734 68,775 71,603 75,476 76,551 78,550 80,528 -10.92%
NOSH 96,763 96,866 96,762 96,764 96,900 96,975 97,021 -0.17%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin -7.69% -9.37% -10.27% -8.42% -9.99% -8.41% -3.90% -
ROE -10.86% -13.13% -13.69% -10.46% -11.92% -10.12% -5.54% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 98.02 98.87 98.06 96.25 93.76 96.30 115.65 -10.46%
EPS -7.60 -9.32 -10.13 -8.16 -9.42 -8.20 -4.60 39.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.74 0.78 0.79 0.81 0.83 -10.76%
Adjusted Per Share Value based on latest NOSH - 97,071
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 49.28 49.76 49.30 48.39 47.21 48.52 58.30 -10.62%
EPS -3.82 -4.69 -5.09 -4.10 -4.74 -4.13 -2.32 39.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3519 0.3574 0.3721 0.3922 0.3978 0.4081 0.4184 -10.92%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.22 0.275 0.30 0.28 0.275 0.25 0.295 -
P/RPS 0.22 0.28 0.31 0.29 0.29 0.26 0.26 -10.56%
P/EPS -2.89 -2.95 -2.96 -3.43 -2.92 -3.05 -6.41 -41.28%
EY -34.55 -33.89 -33.77 -29.14 -34.25 -32.80 -15.59 70.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.41 0.36 0.35 0.31 0.36 -9.51%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 29/04/15 27/01/15 28/10/14 25/07/14 28/04/14 23/01/14 25/10/13 -
Price 0.23 0.225 0.28 0.295 0.29 0.26 0.255 -
P/RPS 0.23 0.23 0.29 0.31 0.31 0.27 0.22 3.01%
P/EPS -3.03 -2.41 -2.76 -3.62 -3.08 -3.17 -5.54 -33.19%
EY -33.04 -41.42 -36.18 -27.66 -32.48 -31.54 -18.04 49.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.38 0.38 0.37 0.32 0.31 4.26%

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