[BSLCORP] QoQ Cumulative Quarter Result on 28-Feb-2010 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 248.9%
YoY- 364.07%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 44,897 150,976 119,755 79,728 42,192 139,828 94,301 -38.99%
PBT 3,297 7,821 7,364 4,837 1,926 -1,262 -1,530 -
Tax -504 972 -1,737 -998 -812 -322 -439 9.63%
NP 2,793 8,793 5,627 3,839 1,114 -1,584 -1,969 -
-
NP to SH 2,793 8,275 5,207 3,660 1,049 -1,695 -2,083 -
-
Tax Rate 15.29% -12.43% 23.59% 20.63% 42.16% - - -
Total Cost 42,104 142,183 114,128 75,889 41,078 141,412 96,270 -42.35%
-
Net Worth 0 78,403 74,525 72,611 70,586 69,417 70,411 -
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 0 78,403 74,525 72,611 70,586 69,417 70,411 -
NOSH 97,898 98,004 98,060 98,123 98,037 97,771 97,793 0.07%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 6.22% 5.82% 4.70% 4.82% 2.64% -1.13% -2.09% -
ROE 0.00% 10.55% 6.99% 5.04% 1.49% -2.44% -2.96% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 45.86 154.05 122.12 81.25 43.04 143.01 96.43 -39.04%
EPS 2.85 8.44 5.31 3.73 1.07 -1.73 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.80 0.76 0.74 0.72 0.71 0.72 -
Adjusted Per Share Value based on latest NOSH - 97,827
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 23.33 78.45 62.22 41.43 21.92 72.65 49.00 -38.99%
EPS 1.45 4.30 2.71 1.90 0.55 -0.88 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4074 0.3872 0.3773 0.3668 0.3607 0.3659 -
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.41 0.34 0.25 0.32 0.27 0.30 0.35 -
P/RPS 0.89 0.22 0.20 0.39 0.63 0.21 0.36 82.73%
P/EPS 14.37 4.03 4.71 8.58 25.23 -17.30 -16.43 -
EY 6.96 24.83 21.24 11.66 3.96 -5.78 -6.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.43 0.33 0.43 0.38 0.42 0.49 -
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 21/01/11 22/10/10 28/07/10 29/04/10 28/01/10 26/10/09 23/07/09 -
Price 0.37 0.36 0.30 0.29 0.32 0.29 0.34 -
P/RPS 0.81 0.23 0.25 0.36 0.74 0.20 0.35 74.87%
P/EPS 12.97 4.26 5.65 7.77 29.91 -16.73 -15.96 -
EY 7.71 23.45 17.70 12.86 3.34 -5.98 -6.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.39 0.39 0.44 0.41 0.47 -

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