[BSLCORP] YoY Annualized Quarter Result on 28-Feb-2009 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- -392.41%
YoY- -152.86%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 165,034 171,188 159,456 120,112 130,620 96,082 76,666 13.61%
PBT 8,034 7,622 9,674 -1,602 8,380 4,362 7,114 2.04%
Tax -1,418 460 -1,996 -1,028 -2,434 -1,674 -1,368 0.59%
NP 6,616 8,082 7,678 -2,630 5,946 2,688 5,746 2.37%
-
NP to SH 6,590 7,094 7,320 -2,772 5,244 2,426 5,746 2.30%
-
Tax Rate 17.65% -6.04% 20.63% - 29.05% 38.38% 19.23% -
Total Cost 158,418 163,106 151,778 122,742 124,674 93,394 70,920 14.31%
-
Net Worth 87,278 82,306 72,611 70,774 70,441 68,475 55,664 7.77%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 87,278 82,306 72,611 70,774 70,441 68,475 55,664 7.77%
NOSH 98,065 97,983 98,123 98,297 97,835 97,822 89,781 1.48%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 4.01% 4.72% 4.82% -2.19% 4.55% 2.80% 7.49% -
ROE 7.55% 8.62% 10.08% -3.92% 7.44% 3.54% 10.32% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 168.29 174.71 162.51 122.19 133.51 98.22 85.39 11.96%
EPS 6.72 7.24 7.46 -2.82 5.36 2.48 6.40 0.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.84 0.74 0.72 0.72 0.70 0.62 6.20%
Adjusted Per Share Value based on latest NOSH - 97,771
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 85.75 88.95 82.85 62.41 67.87 49.92 39.84 13.61%
EPS 3.42 3.69 3.80 -1.44 2.72 1.26 2.99 2.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4535 0.4277 0.3773 0.3677 0.366 0.3558 0.2892 7.77%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.38 0.37 0.32 0.33 0.49 0.98 0.94 -
P/RPS 0.23 0.21 0.20 0.27 0.37 1.00 1.10 -22.94%
P/EPS 5.65 5.11 4.29 -11.70 9.14 39.52 14.69 -14.70%
EY 17.68 19.57 23.31 -8.55 10.94 2.53 6.81 17.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.43 0.46 0.68 1.40 1.52 -18.96%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 30/04/12 27/04/11 29/04/10 27/04/09 25/04/08 20/04/07 28/04/06 -
Price 0.36 0.375 0.29 0.33 0.49 0.75 0.93 -
P/RPS 0.21 0.21 0.18 0.27 0.37 0.76 1.09 -23.98%
P/EPS 5.36 5.18 3.89 -11.70 9.14 30.24 14.53 -15.30%
EY 18.67 19.31 25.72 -8.55 10.94 3.31 6.88 18.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.39 0.46 0.68 1.07 1.50 -19.75%

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