[BSLCORP] QoQ TTM Result on 30-Nov-2006 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
25-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- -7.62%
YoY- 149.29%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 104,649 101,183 99,979 94,344 90,270 82,342 58,541 47.13%
PBT 4,446 7,911 11,646 12,317 12,943 11,684 7,135 -26.98%
Tax 327 -2,001 -3,023 -2,955 -2,870 -3,035 -1,947 -
NP 4,773 5,910 8,623 9,362 10,073 8,649 5,188 -5.39%
-
NP to SH 4,373 5,561 8,332 9,159 9,914 8,605 5,188 -10.74%
-
Tax Rate -7.35% 25.29% 25.96% 23.99% 22.17% 25.98% 27.29% -
Total Cost 99,876 95,273 91,356 84,982 80,197 73,693 53,353 51.71%
-
Net Worth 68,504 65,578 68,699 67,108 67,601 59,724 60,953 8.07%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 1,340 3,673 3,673 3,673 3,673 - - -
Div Payout % 30.66% 66.07% 44.09% 40.11% 37.06% - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 68,504 65,578 68,699 67,108 67,601 59,724 60,953 8.07%
NOSH 97,862 97,878 98,142 97,258 97,972 97,908 98,311 -0.30%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 4.56% 5.84% 8.62% 9.92% 11.16% 10.50% 8.86% -
ROE 6.38% 8.48% 12.13% 13.65% 14.67% 14.41% 8.51% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 106.93 103.38 101.87 97.00 92.14 84.10 59.55 47.57%
EPS 4.47 5.68 8.49 9.42 10.12 8.79 5.28 -10.48%
DPS 1.37 3.75 3.75 3.75 3.75 0.00 0.00 -
NAPS 0.70 0.67 0.70 0.69 0.69 0.61 0.62 8.40%
Adjusted Per Share Value based on latest NOSH - 97,258
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 5.36 5.19 5.13 4.84 4.63 4.22 3.00 47.08%
EPS 0.22 0.29 0.43 0.47 0.51 0.44 0.27 -12.72%
DPS 0.07 0.19 0.19 0.19 0.19 0.00 0.00 -
NAPS 0.0351 0.0336 0.0352 0.0344 0.0347 0.0306 0.0312 8.14%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.52 0.61 0.98 0.99 0.88 0.86 0.94 -
P/RPS 0.49 0.59 0.96 1.02 0.96 1.02 1.58 -54.08%
P/EPS 11.64 10.74 11.54 10.51 8.70 9.79 17.81 -24.63%
EY 8.59 9.31 8.66 9.51 11.50 10.22 5.61 32.74%
DY 2.63 6.15 3.83 3.79 4.26 0.00 0.00 -
P/NAPS 0.74 0.91 1.40 1.43 1.28 1.41 1.52 -38.03%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/10/07 30/07/07 20/04/07 25/01/07 30/10/06 27/07/06 - -
Price 0.51 0.62 0.75 1.07 1.11 0.87 0.00 -
P/RPS 0.48 0.60 0.74 1.10 1.20 1.03 0.00 -
P/EPS 11.41 10.91 8.83 11.36 10.97 9.90 0.00 -
EY 8.76 9.16 11.32 8.80 9.12 10.10 0.00 -
DY 2.69 6.05 5.00 3.50 3.38 0.00 0.00 -
P/NAPS 0.73 0.93 1.07 1.55 1.61 1.43 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