[BSLCORP] QoQ Cumulative Quarter Result on 30-Nov-2006 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
25-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- -93.89%
YoY- -55.6%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 104,649 73,047 48,041 24,133 90,265 62,134 38,333 94.97%
PBT 4,368 2,995 2,181 1,077 12,937 8,106 3,557 14.63%
Tax 327 -903 -837 -430 -2,907 -1,772 -684 -
NP 4,695 2,092 1,344 647 10,030 6,334 2,873 38.61%
-
NP to SH 4,295 1,858 1,213 603 9,875 6,290 2,873 30.64%
-
Tax Rate -7.49% 30.15% 38.38% 39.93% 22.47% 21.86% 19.23% -
Total Cost 99,954 70,955 46,697 23,486 80,235 55,800 35,460 99.16%
-
Net Worth 68,638 65,518 68,475 67,108 64,833 56,508 55,664 14.94%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 1,343 - - - 3,523 - - -
Div Payout % 31.28% - - - 35.68% - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 68,638 65,518 68,475 67,108 64,833 56,508 55,664 14.94%
NOSH 98,054 97,789 97,822 97,258 93,962 92,636 89,781 6.03%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 4.49% 2.86% 2.80% 2.68% 11.11% 10.19% 7.49% -
ROE 6.26% 2.84% 1.77% 0.90% 15.23% 11.13% 5.16% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 106.72 74.70 49.11 24.81 96.07 67.07 42.70 83.86%
EPS 4.38 1.90 1.24 0.62 10.51 6.79 3.20 23.20%
DPS 1.37 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 0.70 0.67 0.70 0.69 0.69 0.61 0.62 8.40%
Adjusted Per Share Value based on latest NOSH - 97,258
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 5.36 3.74 2.46 1.24 4.63 3.19 1.97 94.53%
EPS 0.22 0.10 0.06 0.03 0.51 0.32 0.15 28.99%
DPS 0.07 0.00 0.00 0.00 0.18 0.00 0.00 -
NAPS 0.0352 0.0336 0.0351 0.0344 0.0332 0.029 0.0285 15.07%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.52 0.61 0.98 0.99 0.88 0.86 0.94 -
P/RPS 0.49 0.82 2.00 3.99 0.92 1.28 2.20 -63.15%
P/EPS 11.87 32.11 79.03 159.68 8.37 12.67 29.38 -45.25%
EY 8.42 3.11 1.27 0.63 11.94 7.90 3.40 82.74%
DY 2.63 0.00 0.00 0.00 4.26 0.00 0.00 -
P/NAPS 0.74 0.91 1.40 1.43 1.28 1.41 1.52 -38.03%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/10/07 30/07/07 20/04/07 25/01/07 30/10/06 27/07/06 28/04/06 -
Price 0.51 0.62 0.75 1.07 1.11 0.87 0.93 -
P/RPS 0.48 0.83 1.53 4.31 1.16 1.30 2.18 -63.43%
P/EPS 11.64 32.63 60.48 172.58 10.56 12.81 29.06 -45.57%
EY 8.59 3.06 1.65 0.58 9.47 7.80 3.44 83.75%
DY 2.69 0.00 0.00 0.00 3.38 0.00 0.00 -
P/NAPS 0.73 0.93 1.07 1.55 1.61 1.43 1.50 -38.04%

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