[BSLCORP] YoY Annualized Quarter 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- 347.55%
YoY- 342.62%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 129,356 192,316 179,588 168,768 144,692 131,708 96,532 4.99%
PBT 2,024 14,092 13,188 7,704 2,516 9,164 4,308 -11.81%
Tax -200 -1,860 -2,016 -3,248 -1,300 -2,164 -1,720 -30.11%
NP 1,824 12,232 11,172 4,456 1,216 7,000 2,588 -5.65%
-
NP to SH 1,768 12,232 11,172 4,196 948 6,592 2,412 -5.04%
-
Tax Rate 9.88% 13.20% 15.29% 42.16% 51.67% 23.61% 39.93% -
Total Cost 127,532 180,084 168,416 164,312 143,476 124,708 93,944 5.22%
-
Net Worth 84,556 87,231 0 70,586 73,075 69,647 67,108 3.92%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 84,556 87,231 0 70,586 73,075 69,647 67,108 3.92%
NOSH 96,086 98,012 97,898 98,037 98,750 98,095 97,258 -0.20%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 1.41% 6.36% 6.22% 2.64% 0.84% 5.31% 2.68% -
ROE 2.09% 14.02% 0.00% 5.94% 1.30% 9.46% 3.59% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 134.62 196.22 183.44 172.15 146.52 134.27 99.25 5.20%
EPS 1.84 12.48 11.40 4.28 0.96 6.72 2.48 -4.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.89 0.00 0.72 0.74 0.71 0.69 4.13%
Adjusted Per Share Value based on latest NOSH - 98,037
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 6.63 9.86 9.21 8.65 7.42 6.75 4.95 4.98%
EPS 0.09 0.63 0.57 0.22 0.05 0.34 0.12 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0433 0.0447 0.00 0.0362 0.0375 0.0357 0.0344 3.90%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.26 0.31 0.41 0.27 0.26 0.51 0.99 -
P/RPS 0.19 0.16 0.22 0.16 0.18 0.38 1.00 -24.15%
P/EPS 14.13 2.48 3.59 6.31 27.08 7.59 39.92 -15.88%
EY 7.08 40.26 27.83 15.85 3.69 13.18 2.51 18.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.00 0.38 0.35 0.72 1.43 -22.89%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 23/01/13 30/01/12 21/01/11 28/01/10 21/01/09 29/01/08 25/01/07 -
Price 0.24 0.29 0.37 0.32 0.30 0.50 1.07 -
P/RPS 0.18 0.15 0.20 0.19 0.20 0.37 1.08 -25.79%
P/EPS 13.04 2.32 3.24 7.48 31.25 7.44 43.15 -18.06%
EY 7.67 43.03 30.84 13.38 3.20 13.44 2.32 22.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.00 0.44 0.41 0.70 1.55 -25.24%

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