[BSLCORP] QoQ Cumulative Quarter Result on 30-Nov-2011 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- -50.75%
YoY- 9.49%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 146,534 115,749 82,517 48,079 181,519 134,053 85,594 42.87%
PBT 3,508 3,411 4,017 3,523 6,999 5,526 3,811 -5.34%
Tax -1,706 -691 -709 -465 198 828 230 -
NP 1,802 2,720 3,308 3,058 7,197 6,354 4,041 -41.48%
-
NP to SH 1,762 2,693 3,295 3,058 6,209 5,162 3,547 -37.14%
-
Tax Rate 48.63% 20.26% 17.65% 13.20% -2.83% -14.98% -6.04% -
Total Cost 144,732 113,029 79,209 45,021 174,322 127,699 81,553 46.32%
-
Net Worth 89,078 87,155 87,278 87,231 84,219 84,237 82,306 5.38%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 89,078 87,155 87,278 87,231 84,219 84,237 82,306 5.38%
NOSH 97,888 97,927 98,065 98,012 97,929 97,950 97,983 -0.06%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 1.23% 2.35% 4.01% 6.36% 3.96% 4.74% 4.72% -
ROE 1.98% 3.09% 3.78% 3.51% 7.37% 6.13% 4.31% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 149.69 118.20 84.14 49.05 185.36 136.86 87.36 42.95%
EPS 1.80 2.75 3.36 3.12 6.39 5.27 3.62 -37.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.89 0.89 0.86 0.86 0.84 5.45%
Adjusted Per Share Value based on latest NOSH - 98,012
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 76.14 60.14 42.88 24.98 94.32 69.65 44.47 42.88%
EPS 0.92 1.40 1.71 1.59 3.23 2.68 1.84 -36.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4629 0.4529 0.4535 0.4533 0.4376 0.4377 0.4277 5.38%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.26 0.30 0.38 0.31 0.29 0.33 0.37 -
P/RPS 0.17 0.25 0.45 0.63 0.16 0.24 0.42 -45.13%
P/EPS 14.44 10.91 11.31 9.94 4.57 6.26 10.22 25.78%
EY 6.92 9.17 8.84 10.06 21.86 15.97 9.78 -20.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.43 0.35 0.34 0.38 0.44 -24.16%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 27/07/12 30/04/12 30/01/12 27/10/11 27/07/11 27/04/11 -
Price 0.26 0.29 0.36 0.29 0.26 0.285 0.375 -
P/RPS 0.17 0.25 0.43 0.59 0.14 0.21 0.43 -45.98%
P/EPS 14.44 10.55 10.71 9.29 4.10 5.41 10.36 24.65%
EY 6.92 9.48 9.33 10.76 24.39 18.49 9.65 -19.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.40 0.33 0.30 0.33 0.45 -25.29%

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