[BSLCORP] QoQ Cumulative Quarter Result on 31-Aug-2011 [#4]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- 20.28%
YoY- -24.97%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 115,749 82,517 48,079 181,519 134,053 85,594 44,897 87.90%
PBT 3,411 4,017 3,523 6,999 5,526 3,811 3,297 2.28%
Tax -691 -709 -465 198 828 230 -504 23.39%
NP 2,720 3,308 3,058 7,197 6,354 4,041 2,793 -1.74%
-
NP to SH 2,693 3,295 3,058 6,209 5,162 3,547 2,793 -2.39%
-
Tax Rate 20.26% 17.65% 13.20% -2.83% -14.98% -6.04% 15.29% -
Total Cost 113,029 79,209 45,021 174,322 127,699 81,553 42,104 93.04%
-
Net Worth 87,155 87,278 87,231 84,219 84,237 82,306 0 -
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 87,155 87,278 87,231 84,219 84,237 82,306 0 -
NOSH 97,927 98,065 98,012 97,929 97,950 97,983 97,898 0.01%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 2.35% 4.01% 6.36% 3.96% 4.74% 4.72% 6.22% -
ROE 3.09% 3.78% 3.51% 7.37% 6.13% 4.31% 0.00% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 118.20 84.14 49.05 185.36 136.86 87.36 45.86 87.87%
EPS 2.75 3.36 3.12 6.39 5.27 3.62 2.85 -2.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.89 0.86 0.86 0.84 0.00 -
Adjusted Per Share Value based on latest NOSH - 97,840
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 60.14 42.88 24.98 94.32 69.65 44.47 23.33 87.89%
EPS 1.40 1.71 1.59 3.23 2.68 1.84 1.45 -2.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4529 0.4535 0.4533 0.4376 0.4377 0.4277 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.30 0.38 0.31 0.29 0.33 0.37 0.41 -
P/RPS 0.25 0.45 0.63 0.16 0.24 0.42 0.89 -57.07%
P/EPS 10.91 11.31 9.94 4.57 6.26 10.22 14.37 -16.76%
EY 9.17 8.84 10.06 21.86 15.97 9.78 6.96 20.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.35 0.34 0.38 0.44 0.00 -
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 27/07/12 30/04/12 30/01/12 27/10/11 27/07/11 27/04/11 21/01/11 -
Price 0.29 0.36 0.29 0.26 0.285 0.375 0.37 -
P/RPS 0.25 0.43 0.59 0.14 0.21 0.43 0.81 -54.29%
P/EPS 10.55 10.71 9.29 4.10 5.41 10.36 12.97 -12.85%
EY 9.48 9.33 10.76 24.39 18.49 9.65 7.71 14.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.33 0.30 0.33 0.45 0.00 -

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