[BSLCORP] QoQ Cumulative Quarter Result on 31-May-2010 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- 42.27%
YoY- 349.98%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 85,594 44,897 150,976 119,755 79,728 42,192 139,828 -27.97%
PBT 3,811 3,297 7,821 7,364 4,837 1,926 -1,262 -
Tax 230 -504 972 -1,737 -998 -812 -322 -
NP 4,041 2,793 8,793 5,627 3,839 1,114 -1,584 -
-
NP to SH 3,547 2,793 8,275 5,207 3,660 1,049 -1,695 -
-
Tax Rate -6.04% 15.29% -12.43% 23.59% 20.63% 42.16% - -
Total Cost 81,553 42,104 142,183 114,128 75,889 41,078 141,412 -30.78%
-
Net Worth 82,306 0 78,403 74,525 72,611 70,586 69,417 12.05%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 82,306 0 78,403 74,525 72,611 70,586 69,417 12.05%
NOSH 97,983 97,898 98,004 98,060 98,123 98,037 97,771 0.14%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 4.72% 6.22% 5.82% 4.70% 4.82% 2.64% -1.13% -
ROE 4.31% 0.00% 10.55% 6.99% 5.04% 1.49% -2.44% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 87.36 45.86 154.05 122.12 81.25 43.04 143.01 -28.07%
EPS 3.62 2.85 8.44 5.31 3.73 1.07 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.00 0.80 0.76 0.74 0.72 0.71 11.89%
Adjusted Per Share Value based on latest NOSH - 97,911
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 4.39 2.30 7.74 6.14 4.09 2.16 7.17 -27.96%
EPS 0.18 0.14 0.42 0.27 0.19 0.05 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0422 0.00 0.0402 0.0382 0.0372 0.0362 0.0356 12.04%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.37 0.41 0.34 0.25 0.32 0.27 0.30 -
P/RPS 0.42 0.89 0.22 0.20 0.39 0.63 0.21 58.94%
P/EPS 10.22 14.37 4.03 4.71 8.58 25.23 -17.30 -
EY 9.78 6.96 24.83 21.24 11.66 3.96 -5.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.43 0.33 0.43 0.38 0.42 3.15%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 27/04/11 21/01/11 22/10/10 28/07/10 29/04/10 28/01/10 26/10/09 -
Price 0.375 0.37 0.36 0.30 0.29 0.32 0.29 -
P/RPS 0.43 0.81 0.23 0.25 0.36 0.74 0.20 66.81%
P/EPS 10.36 12.97 4.26 5.65 7.77 29.91 -16.73 -
EY 9.65 7.71 23.45 17.70 12.86 3.34 -5.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 0.45 0.39 0.39 0.44 0.41 6.42%

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