[BSLCORP] QoQ TTM Result on 31-Aug-2009 [#4]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- -275.37%
YoY- -136.85%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 165,281 159,499 145,846 139,827 135,619 134,394 142,894 10.19%
PBT 7,528 4,274 -68 -1,365 932 3,206 6,535 9.89%
Tax -1,619 -806 -809 -322 -1,069 -1,960 -2,447 -24.08%
NP 5,909 3,468 -877 -1,687 -137 1,246 4,088 27.86%
-
NP to SH 5,493 3,249 -986 -1,798 -479 871 3,468 35.91%
-
Tax Rate 21.51% 18.86% - - 114.70% 61.14% 37.44% -
Total Cost 159,372 156,031 146,723 141,514 135,756 133,148 138,806 9.65%
-
Net Worth 74,412 72,392 70,586 69,775 70,681 70,395 73,075 1.21%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - 1,300 1,300 1,300 -
Div Payout % - - - - 0.00% 149.35% 37.51% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 74,412 72,392 70,586 69,775 70,681 70,395 73,075 1.21%
NOSH 97,911 97,827 98,037 98,275 98,169 97,771 98,750 -0.56%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 3.58% 2.17% -0.60% -1.21% -0.10% 0.93% 2.86% -
ROE 7.38% 4.49% -1.40% -2.58% -0.68% 1.24% 4.75% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 168.81 163.04 148.77 142.28 138.15 137.46 144.70 10.83%
EPS 5.61 3.32 -1.01 -1.83 -0.49 0.89 3.51 36.73%
DPS 0.00 0.00 0.00 0.00 1.33 1.33 1.33 -
NAPS 0.76 0.74 0.72 0.71 0.72 0.72 0.74 1.79%
Adjusted Per Share Value based on latest NOSH - 98,275
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 8.47 8.18 7.48 7.17 6.95 6.89 7.33 10.12%
EPS 0.28 0.17 -0.05 -0.09 -0.02 0.04 0.18 34.28%
DPS 0.00 0.00 0.00 0.00 0.07 0.07 0.07 -
NAPS 0.0381 0.0371 0.0362 0.0358 0.0362 0.0361 0.0375 1.06%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.25 0.32 0.27 0.30 0.35 0.33 0.26 -
P/RPS 0.15 0.20 0.18 0.21 0.25 0.24 0.18 -11.45%
P/EPS 4.46 9.64 -26.85 -16.40 -71.73 37.04 7.40 -28.67%
EY 22.44 10.38 -3.72 -6.10 -1.39 2.70 13.51 40.29%
DY 0.00 0.00 0.00 0.00 3.80 4.03 5.12 -
P/NAPS 0.33 0.43 0.38 0.42 0.49 0.46 0.35 -3.85%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 28/07/10 29/04/10 28/01/10 26/10/09 23/07/09 27/04/09 21/01/09 -
Price 0.30 0.29 0.32 0.29 0.34 0.33 0.30 -
P/RPS 0.18 0.18 0.22 0.20 0.25 0.24 0.21 -9.77%
P/EPS 5.35 8.73 -31.82 -15.85 -69.68 37.04 8.54 -26.80%
EY 18.70 11.45 -3.14 -6.31 -1.44 2.70 11.71 36.66%
DY 0.00 0.00 0.00 0.00 3.91 4.03 4.43 -
P/NAPS 0.39 0.39 0.44 0.41 0.47 0.46 0.41 -3.28%

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