[BSLCORP] QoQ Cumulative Quarter Result on 30-Nov-2015 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
22-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
30-Nov-2015 [#1]
Profit Trend
QoQ- 107.76%
YoY- 112.27%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 108,262 82,107 51,070 26,228 98,076 73,194 47,422 72.94%
PBT 5,183 -86 -788 311 -2,676 -3,481 -3,604 -
Tax -585 -608 -492 -90 -852 -117 -43 465.40%
NP 4,598 -694 -1,280 221 -3,528 -3,598 -3,647 -
-
NP to SH 4,762 -694 -1,280 277 -3,568 -3,627 -3,677 -
-
Tax Rate 11.29% - - 28.94% - - - -
Total Cost 103,664 82,801 52,350 26,007 101,604 76,792 51,069 59.97%
-
Net Worth 74,527 65,544 63,999 65,906 66,756 67,703 67,734 6.54%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 74,527 65,544 63,999 65,906 66,756 67,703 67,734 6.54%
NOSH 96,788 96,388 96,969 95,517 96,748 96,720 96,763 0.01%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 4.25% -0.85% -2.51% 0.84% -3.60% -4.92% -7.69% -
ROE 6.39% -1.06% -2.00% 0.42% -5.34% -5.36% -5.43% -
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 111.85 85.18 52.67 27.46 101.37 75.68 49.01 72.90%
EPS 4.92 -0.72 -1.32 0.29 -3.69 -3.75 -3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.68 0.66 0.69 0.69 0.70 0.70 6.52%
Adjusted Per Share Value based on latest NOSH - 95,517
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 5.55 4.21 2.62 1.34 5.03 3.75 2.43 72.99%
EPS 0.24 -0.04 -0.07 0.01 -0.18 -0.19 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0382 0.0336 0.0328 0.0338 0.0342 0.0347 0.0347 6.58%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.25 0.27 0.225 0.205 0.175 0.21 0.22 -
P/RPS 0.22 0.32 0.43 0.75 0.17 0.28 0.45 -37.80%
P/EPS 5.08 -37.50 -17.05 70.69 -4.75 -5.60 -5.79 -
EY 19.68 -2.67 -5.87 1.41 -21.07 -17.86 -17.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.34 0.30 0.25 0.30 0.31 2.12%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 27/10/16 27/07/16 27/04/16 22/01/16 27/10/15 28/07/15 29/04/15 -
Price 0.23 0.295 0.24 0.24 0.25 0.205 0.23 -
P/RPS 0.21 0.35 0.46 0.87 0.25 0.27 0.47 -41.41%
P/EPS 4.67 -40.97 -18.18 82.76 -6.78 -5.47 -6.05 -
EY 21.39 -2.44 -5.50 1.21 -14.75 -18.29 -16.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.43 0.36 0.35 0.36 0.29 0.33 -6.12%

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