[BSLCORP] QoQ Cumulative Quarter Result on 31-May-2015 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
28-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-May-2015 [#3]
Profit Trend
QoQ- 1.36%
YoY- 38.75%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 51,070 26,228 98,076 73,194 47,422 23,943 94,883 -33.85%
PBT -788 311 -2,676 -3,481 -3,604 -2,229 -10,409 -82.13%
Tax -492 -90 -852 -117 -43 -14 667 -
NP -1,280 221 -3,528 -3,598 -3,647 -2,243 -9,742 -74.18%
-
NP to SH -1,280 277 -3,568 -3,627 -3,677 -2,257 -9,802 -74.29%
-
Tax Rate - 28.94% - - - - - -
Total Cost 52,350 26,007 101,604 76,792 51,069 26,186 104,625 -37.00%
-
Net Worth 63,999 65,906 66,756 67,703 67,734 68,775 71,603 -7.21%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 63,999 65,906 66,756 67,703 67,734 68,775 71,603 -7.21%
NOSH 96,969 95,517 96,748 96,720 96,763 96,866 96,762 0.14%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin -2.51% 0.84% -3.60% -4.92% -7.69% -9.37% -10.27% -
ROE -2.00% 0.42% -5.34% -5.36% -5.43% -3.28% -13.69% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 52.67 27.46 101.37 75.68 49.01 24.72 98.06 -33.94%
EPS -1.32 0.29 -3.69 -3.75 -3.80 -2.33 -10.13 -74.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.69 0.69 0.70 0.70 0.71 0.74 -7.35%
Adjusted Per Share Value based on latest NOSH - 96,666
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 26.54 13.63 50.96 38.03 24.64 12.44 49.30 -33.84%
EPS -0.67 0.14 -1.85 -1.88 -1.91 -1.17 -5.09 -74.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3325 0.3425 0.3469 0.3518 0.3519 0.3574 0.3721 -7.23%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.225 0.205 0.175 0.21 0.22 0.275 0.30 -
P/RPS 0.43 0.75 0.17 0.28 0.45 1.11 0.31 24.40%
P/EPS -17.05 70.69 -4.75 -5.60 -5.79 -11.80 -2.96 221.67%
EY -5.87 1.41 -21.07 -17.86 -17.27 -8.47 -33.77 -68.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.25 0.30 0.31 0.39 0.41 -11.74%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 27/04/16 22/01/16 27/10/15 28/07/15 29/04/15 27/01/15 28/10/14 -
Price 0.24 0.24 0.25 0.205 0.23 0.225 0.28 -
P/RPS 0.46 0.87 0.25 0.27 0.47 0.91 0.29 36.04%
P/EPS -18.18 82.76 -6.78 -5.47 -6.05 -9.66 -2.76 251.79%
EY -5.50 1.21 -14.75 -18.29 -16.52 -10.36 -36.18 -71.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.36 0.29 0.33 0.32 0.38 -3.54%

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