[BSLCORP] QoQ TTM Result on 30-Nov-2008 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -28.92%
YoY- -35.99%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 139,827 135,619 134,394 142,894 139,648 129,932 121,917 9.54%
PBT -1,365 932 3,206 6,535 8,197 7,109 6,377 -
Tax -322 -1,069 -1,960 -2,447 -2,663 -803 -53 231.86%
NP -1,687 -137 1,246 4,088 5,534 6,306 6,324 -
-
NP to SH -1,798 -479 871 3,468 4,879 5,712 5,705 -
-
Tax Rate - 114.70% 61.14% 37.44% 32.49% 11.30% 0.83% -
Total Cost 141,514 135,756 133,148 138,806 134,114 123,626 115,593 14.39%
-
Net Worth 69,775 70,681 70,395 73,075 72,375 69,198 70,836 -0.99%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - 1,300 1,300 1,300 1,300 1,340 1,340 -
Div Payout % - 0.00% 149.35% 37.51% 26.66% 23.47% 23.50% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 69,775 70,681 70,395 73,075 72,375 69,198 70,836 -0.99%
NOSH 98,275 98,169 97,771 98,750 97,804 97,462 98,383 -0.07%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin -1.21% -0.10% 0.93% 2.86% 3.96% 4.85% 5.19% -
ROE -2.58% -0.68% 1.24% 4.75% 6.74% 8.25% 8.05% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 142.28 138.15 137.46 144.70 142.78 133.31 123.92 9.62%
EPS -1.83 -0.49 0.89 3.51 4.99 5.86 5.80 -
DPS 0.00 1.33 1.33 1.33 1.33 1.37 1.37 -
NAPS 0.71 0.72 0.72 0.74 0.74 0.71 0.72 -0.92%
Adjusted Per Share Value based on latest NOSH - 98,750
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 72.65 70.47 69.83 74.25 72.56 67.51 63.35 9.53%
EPS -0.93 -0.25 0.45 1.80 2.54 2.97 2.96 -
DPS 0.00 0.68 0.68 0.68 0.68 0.70 0.70 -
NAPS 0.3626 0.3673 0.3658 0.3797 0.3761 0.3596 0.3681 -0.99%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.30 0.35 0.33 0.26 0.41 0.47 0.49 -
P/RPS 0.21 0.25 0.24 0.18 0.29 0.35 0.40 -34.84%
P/EPS -16.40 -71.73 37.04 7.40 8.22 8.02 8.45 -
EY -6.10 -1.39 2.70 13.51 12.17 12.47 11.83 -
DY 0.00 3.80 4.03 5.12 3.24 2.91 2.80 -
P/NAPS 0.42 0.49 0.46 0.35 0.55 0.66 0.68 -27.41%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 26/10/09 23/07/09 27/04/09 21/01/09 28/10/08 29/07/08 25/04/08 -
Price 0.29 0.34 0.33 0.30 0.29 0.47 0.49 -
P/RPS 0.20 0.25 0.24 0.21 0.20 0.35 0.40 -36.92%
P/EPS -15.85 -69.68 37.04 8.54 5.81 8.02 8.45 -
EY -6.31 -1.44 2.70 11.71 17.20 12.47 11.83 -
DY 0.00 3.91 4.03 4.43 4.59 2.91 2.80 -
P/NAPS 0.41 0.47 0.46 0.41 0.39 0.66 0.68 -28.56%

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