[BSLCORP] QoQ Quarter Result on 30-Nov-2009 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- 268.07%
YoY- 342.62%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 41,138 40,027 37,536 42,192 45,526 34,245 23,883 43.55%
PBT 1,555 2,526 2,912 1,926 164 -728 -1,430 -
Tax 1,611 -738 -186 -812 117 75 -189 -
NP 3,166 1,788 2,726 1,114 281 -653 -1,619 -
-
NP to SH 3,068 1,547 2,612 1,049 285 -697 -1,623 -
-
Tax Rate -103.60% 29.22% 6.39% 42.16% -71.34% - - -
Total Cost 37,972 38,239 34,810 41,078 45,245 34,898 25,502 30.30%
-
Net Worth 77,348 74,412 72,392 70,586 69,775 70,681 70,395 6.46%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 77,348 74,412 72,392 70,586 69,775 70,681 70,395 6.46%
NOSH 97,909 97,911 97,827 98,037 98,275 98,169 97,771 0.09%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 7.70% 4.47% 7.26% 2.64% 0.62% -1.91% -6.78% -
ROE 3.97% 2.08% 3.61% 1.49% 0.41% -0.99% -2.31% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 42.02 40.88 38.37 43.04 46.32 34.88 24.43 43.41%
EPS 3.13 1.58 2.67 1.07 0.29 -0.71 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.74 0.72 0.71 0.72 0.72 6.36%
Adjusted Per Share Value based on latest NOSH - 98,037
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 21.38 20.80 19.50 21.92 23.66 17.79 12.41 43.56%
EPS 1.59 0.80 1.36 0.55 0.15 -0.36 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4019 0.3866 0.3762 0.3668 0.3626 0.3673 0.3658 6.45%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.34 0.25 0.32 0.27 0.30 0.35 0.33 -
P/RPS 0.81 0.61 0.83 0.63 0.65 1.00 1.35 -28.79%
P/EPS 10.85 15.82 11.99 25.23 103.45 -49.30 -19.88 -
EY 9.22 6.32 8.34 3.96 0.97 -2.03 -5.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.33 0.43 0.38 0.42 0.49 0.46 -4.38%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 22/10/10 28/07/10 29/04/10 28/01/10 26/10/09 23/07/09 27/04/09 -
Price 0.36 0.30 0.29 0.32 0.29 0.34 0.33 -
P/RPS 0.86 0.73 0.76 0.74 0.63 0.97 1.35 -25.90%
P/EPS 11.49 18.99 10.86 29.91 100.00 -47.89 -19.88 -
EY 8.70 5.27 9.21 3.34 1.00 -2.09 -5.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.39 0.44 0.41 0.47 0.46 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