[BSLCORP] QoQ TTM 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- 45.16%
YoY- -128.43%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 160,893 165,281 159,499 145,846 139,827 135,619 134,394 12.71%
PBT 8,919 7,528 4,274 -68 -1,365 932 3,206 97.43%
Tax -125 -1,619 -806 -809 -322 -1,069 -1,960 -83.95%
NP 8,794 5,909 3,468 -877 -1,687 -137 1,246 266.63%
-
NP to SH 8,276 5,493 3,249 -986 -1,798 -479 871 346.77%
-
Tax Rate 1.40% 21.51% 18.86% - - 114.70% 61.14% -
Total Cost 152,099 159,372 156,031 146,723 141,514 135,756 133,148 9.25%
-
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 - - - - - 1,300 1,300 -
Div Payout % - - - - - 0.00% 149.35% -
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 5.47% 3.58% 2.17% -0.60% -1.21% -0.10% 0.93% -
ROE 10.70% 7.38% 4.49% -1.40% -2.58% -0.68% 1.24% -
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 164.33 168.81 163.04 148.77 142.28 138.15 137.46 12.60%
EPS 8.45 5.61 3.32 -1.01 -1.83 -0.49 0.89 346.54%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 1.33 -
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 8.25 8.47 8.18 7.48 7.17 6.95 6.89 12.72%
EPS 0.42 0.28 0.17 -0.05 -0.09 -0.02 0.04 377.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.07 0.07 -
NAPS 0.0397 0.0381 0.0371 0.0362 0.0358 0.0362 0.0361 6.52%
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 0.21 0.15 0.20 0.18 0.21 0.25 0.24 -8.49%
P/EPS 4.02 4.46 9.64 -26.85 -16.40 -71.73 37.04 -77.15%
EY 24.86 22.44 10.38 -3.72 -6.10 -1.39 2.70 337.52%
DY 0.00 0.00 0.00 0.00 0.00 3.80 4.03 -
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 0.22 0.18 0.18 0.22 0.20 0.25 0.24 -5.62%
P/EPS 4.26 5.35 8.73 -31.82 -15.85 -69.68 37.04 -76.25%
EY 23.48 18.70 11.45 -3.14 -6.31 -1.44 2.70 321.22%
DY 0.00 0.00 0.00 0.00 0.00 3.91 4.03 -
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