[BSLCORP] QoQ Cumulative Quarter Result on 31-May-2007 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 53.17%
YoY- -70.46%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 65,310 32,927 104,649 73,047 48,041 24,133 90,265 -19.42%
PBT 4,190 2,291 4,368 2,995 2,181 1,077 12,937 -52.87%
Tax -1,217 -541 327 -903 -837 -430 -2,907 -44.06%
NP 2,973 1,750 4,695 2,092 1,344 647 10,030 -55.57%
-
NP to SH 2,622 1,648 4,295 1,858 1,213 603 9,875 -58.72%
-
Tax Rate 29.05% 23.61% -7.49% 30.15% 38.38% 39.93% 22.47% -
Total Cost 62,337 31,177 99,954 70,955 46,697 23,486 80,235 -15.50%
-
Net Worth 70,441 69,647 68,638 65,518 68,475 67,108 64,833 5.69%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - 1,343 - - - 3,523 -
Div Payout % - - 31.28% - - - 35.68% -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 70,441 69,647 68,638 65,518 68,475 67,108 64,833 5.69%
NOSH 97,835 98,095 98,054 97,789 97,822 97,258 93,962 2.73%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 4.55% 5.31% 4.49% 2.86% 2.80% 2.68% 11.11% -
ROE 3.72% 2.37% 6.26% 2.84% 1.77% 0.90% 15.23% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 66.75 33.57 106.72 74.70 49.11 24.81 96.07 -21.57%
EPS 2.68 1.68 4.38 1.90 1.24 0.62 10.51 -59.82%
DPS 0.00 0.00 1.37 0.00 0.00 0.00 3.75 -
NAPS 0.72 0.71 0.70 0.67 0.70 0.69 0.69 2.88%
Adjusted Per Share Value based on latest NOSH - 97,878
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 3.35 1.69 5.36 3.74 2.46 1.24 4.63 -19.42%
EPS 0.13 0.08 0.22 0.10 0.06 0.03 0.51 -59.83%
DPS 0.00 0.00 0.07 0.00 0.00 0.00 0.18 -
NAPS 0.0361 0.0357 0.0352 0.0336 0.0351 0.0344 0.0332 5.74%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.49 0.51 0.52 0.61 0.98 0.99 0.88 -
P/RPS 0.73 1.52 0.49 0.82 2.00 3.99 0.92 -14.30%
P/EPS 18.28 30.36 11.87 32.11 79.03 159.68 8.37 68.41%
EY 5.47 3.29 8.42 3.11 1.27 0.63 11.94 -40.60%
DY 0.00 0.00 2.63 0.00 0.00 0.00 4.26 -
P/NAPS 0.68 0.72 0.74 0.91 1.40 1.43 1.28 -34.43%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 25/04/08 29/01/08 30/10/07 30/07/07 20/04/07 25/01/07 30/10/06 -
Price 0.49 0.50 0.51 0.62 0.75 1.07 1.11 -
P/RPS 0.73 1.49 0.48 0.83 1.53 4.31 1.16 -26.58%
P/EPS 18.28 29.76 11.64 32.63 60.48 172.58 10.56 44.21%
EY 5.47 3.36 8.59 3.06 1.65 0.58 9.47 -30.66%
DY 0.00 0.00 2.69 0.00 0.00 0.00 3.38 -
P/NAPS 0.68 0.70 0.73 0.93 1.07 1.55 1.61 -43.73%

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