[BSLCORP] QoQ Cumulative Quarter Result on 31-May-2011 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
27-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- 45.53%
YoY- -0.86%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 82,517 48,079 181,519 134,053 85,594 44,897 150,976 -33.17%
PBT 4,017 3,523 6,999 5,526 3,811 3,297 7,821 -35.89%
Tax -709 -465 198 828 230 -504 972 -
NP 3,308 3,058 7,197 6,354 4,041 2,793 8,793 -47.91%
-
NP to SH 3,295 3,058 6,209 5,162 3,547 2,793 8,275 -45.90%
-
Tax Rate 17.65% 13.20% -2.83% -14.98% -6.04% 15.29% -12.43% -
Total Cost 79,209 45,021 174,322 127,699 81,553 42,104 142,183 -32.31%
-
Net Worth 87,278 87,231 84,219 84,237 82,306 0 78,403 7.41%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 87,278 87,231 84,219 84,237 82,306 0 78,403 7.41%
NOSH 98,065 98,012 97,929 97,950 97,983 97,898 98,004 0.04%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 4.01% 6.36% 3.96% 4.74% 4.72% 6.22% 5.82% -
ROE 3.78% 3.51% 7.37% 6.13% 4.31% 0.00% 10.55% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 84.14 49.05 185.36 136.86 87.36 45.86 154.05 -33.20%
EPS 3.36 3.12 6.39 5.27 3.62 2.85 8.44 -45.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.86 0.86 0.84 0.00 0.80 7.37%
Adjusted Per Share Value based on latest NOSH - 97,818
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 42.88 24.98 94.32 69.65 44.47 23.33 78.45 -33.17%
EPS 1.71 1.59 3.23 2.68 1.84 1.45 4.30 -45.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4535 0.4533 0.4376 0.4377 0.4277 0.00 0.4074 7.41%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.38 0.31 0.29 0.33 0.37 0.41 0.34 -
P/RPS 0.45 0.63 0.16 0.24 0.42 0.89 0.22 61.20%
P/EPS 11.31 9.94 4.57 6.26 10.22 14.37 4.03 99.08%
EY 8.84 10.06 21.86 15.97 9.78 6.96 24.83 -49.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.34 0.38 0.44 0.00 0.43 0.00%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 30/04/12 30/01/12 27/10/11 27/07/11 27/04/11 21/01/11 22/10/10 -
Price 0.36 0.29 0.26 0.285 0.375 0.37 0.36 -
P/RPS 0.43 0.59 0.14 0.21 0.43 0.81 0.23 51.81%
P/EPS 10.71 9.29 4.10 5.41 10.36 12.97 4.26 84.99%
EY 9.33 10.76 24.39 18.49 9.65 7.71 23.45 -45.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.30 0.33 0.45 0.00 0.45 -7.55%

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