[BSLCORP] QoQ TTM Result on 31-May-2009 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
23-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- -154.99%
YoY- -108.39%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 159,499 145,846 139,827 135,619 134,394 142,894 139,648 9.29%
PBT 4,274 -68 -1,365 932 3,206 6,535 8,197 -35.29%
Tax -806 -809 -322 -1,069 -1,960 -2,447 -2,663 -55.01%
NP 3,468 -877 -1,687 -137 1,246 4,088 5,534 -26.83%
-
NP to SH 3,249 -986 -1,798 -479 871 3,468 4,879 -23.79%
-
Tax Rate 18.86% - - 114.70% 61.14% 37.44% 32.49% -
Total Cost 156,031 146,723 141,514 135,756 133,148 138,806 134,114 10.64%
-
Net Worth 72,392 70,586 69,775 70,681 70,395 73,075 72,375 0.01%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - 1,300 1,300 1,300 1,300 -
Div Payout % - - - 0.00% 149.35% 37.51% 26.66% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 72,392 70,586 69,775 70,681 70,395 73,075 72,375 0.01%
NOSH 97,827 98,037 98,275 98,169 97,771 98,750 97,804 0.01%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 2.17% -0.60% -1.21% -0.10% 0.93% 2.86% 3.96% -
ROE 4.49% -1.40% -2.58% -0.68% 1.24% 4.75% 6.74% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 163.04 148.77 142.28 138.15 137.46 144.70 142.78 9.27%
EPS 3.32 -1.01 -1.83 -0.49 0.89 3.51 4.99 -23.84%
DPS 0.00 0.00 0.00 1.33 1.33 1.33 1.33 -
NAPS 0.74 0.72 0.71 0.72 0.72 0.74 0.74 0.00%
Adjusted Per Share Value based on latest NOSH - 98,169
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 82.88 75.78 72.65 70.47 69.83 74.25 72.56 9.29%
EPS 1.69 -0.51 -0.93 -0.25 0.45 1.80 2.54 -23.84%
DPS 0.00 0.00 0.00 0.68 0.68 0.68 0.68 -
NAPS 0.3762 0.3668 0.3626 0.3673 0.3658 0.3797 0.3761 0.01%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.32 0.27 0.30 0.35 0.33 0.26 0.41 -
P/RPS 0.20 0.18 0.21 0.25 0.24 0.18 0.29 -21.99%
P/EPS 9.64 -26.85 -16.40 -71.73 37.04 7.40 8.22 11.24%
EY 10.38 -3.72 -6.10 -1.39 2.70 13.51 12.17 -10.08%
DY 0.00 0.00 0.00 3.80 4.03 5.12 3.24 -
P/NAPS 0.43 0.38 0.42 0.49 0.46 0.35 0.55 -15.17%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 29/04/10 28/01/10 26/10/09 23/07/09 27/04/09 21/01/09 28/10/08 -
Price 0.29 0.32 0.29 0.34 0.33 0.30 0.29 -
P/RPS 0.18 0.22 0.20 0.25 0.24 0.21 0.20 -6.80%
P/EPS 8.73 -31.82 -15.85 -69.68 37.04 8.54 5.81 31.28%
EY 11.45 -3.14 -6.31 -1.44 2.70 11.71 17.20 -23.81%
DY 0.00 0.00 0.00 3.91 4.03 4.43 4.59 -
P/NAPS 0.39 0.44 0.41 0.47 0.46 0.41 0.39 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