[BSLCORP] QoQ TTM Result on 31-May-2010 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- 69.07%
YoY- 1246.76%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 166,759 163,598 160,893 165,281 159,499 145,846 139,827 12.49%
PBT 7,892 10,290 8,919 7,528 4,274 -68 -1,365 -
Tax 551 183 -125 -1,619 -806 -809 -322 -
NP 8,443 10,473 8,794 5,909 3,468 -877 -1,687 -
-
NP to SH 7,881 10,020 8,276 5,493 3,249 -986 -1,798 -
-
Tax Rate -6.98% -1.78% 1.40% 21.51% 18.86% - - -
Total Cost 158,316 153,125 152,099 159,372 156,031 146,723 141,514 7.78%
-
Net Worth 82,774 0 77,348 74,412 72,392 70,586 69,775 12.09%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 82,774 0 77,348 74,412 72,392 70,586 69,775 12.09%
NOSH 98,541 97,898 97,909 97,911 97,827 98,037 98,275 0.18%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 5.06% 6.40% 5.47% 3.58% 2.17% -0.60% -1.21% -
ROE 9.52% 0.00% 10.70% 7.38% 4.49% -1.40% -2.58% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 169.23 167.11 164.33 168.81 163.04 148.77 142.28 12.29%
EPS 8.00 10.24 8.45 5.61 3.32 -1.01 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.00 0.79 0.76 0.74 0.72 0.71 11.89%
Adjusted Per Share Value based on latest NOSH - 97,911
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 8.55 8.39 8.25 8.47 8.18 7.48 7.17 12.48%
EPS 0.40 0.51 0.42 0.28 0.17 -0.05 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.00 0.0397 0.0381 0.0371 0.0362 0.0358 11.97%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.37 0.41 0.34 0.25 0.32 0.27 0.30 -
P/RPS 0.22 0.25 0.21 0.15 0.20 0.18 0.21 3.15%
P/EPS 4.63 4.01 4.02 4.46 9.64 -26.85 -16.40 -
EY 21.62 24.96 24.86 22.44 10.38 -3.72 -6.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.43 0.33 0.43 0.38 0.42 3.15%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 27/04/11 21/01/11 22/10/10 28/07/10 29/04/10 28/01/10 26/10/09 -
Price 0.375 0.37 0.36 0.30 0.29 0.32 0.29 -
P/RPS 0.22 0.22 0.22 0.18 0.18 0.22 0.20 6.57%
P/EPS 4.69 3.61 4.26 5.35 8.73 -31.82 -15.85 -
EY 21.33 27.66 23.48 18.70 11.45 -3.14 -6.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 0.46 0.39 0.39 0.44 0.41 6.42%

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