[BSLCORP] YoY Quarter 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- 140.89%
YoY- -82.23%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 30,785 47,466 41,138 45,526 41,318 31,602 28,136 1.50%
PBT 97 1,473 1,555 164 2,461 1,373 4,838 -47.84%
Tax -1,014 -630 1,611 117 -630 1,230 -1,098 -1.31%
NP -917 843 3,166 281 1,831 2,603 3,740 -
-
NP to SH -930 1,047 3,068 285 1,604 2,437 3,625 -
-
Tax Rate 1,045.36% 42.77% -103.60% -71.34% 25.60% -89.58% 22.70% -
Total Cost 31,702 46,623 37,972 45,245 39,487 28,999 24,396 4.45%
-
Net Worth 89,084 84,142 77,348 69,775 72,375 68,504 67,601 4.70%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - 1,300 1,340 3,673 -
Div Payout % - - - - 81.10% 55.02% 101.35% -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 89,084 84,142 77,348 69,775 72,375 68,504 67,601 4.70%
NOSH 97,894 97,840 97,909 98,275 97,804 97,862 97,972 -0.01%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin -2.98% 1.78% 7.70% 0.62% 4.43% 8.24% 13.29% -
ROE -1.04% 1.24% 3.97% 0.41% 2.22% 3.56% 5.36% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 31.45 48.51 42.02 46.32 42.25 32.29 28.72 1.52%
EPS -0.95 1.06 3.13 0.29 1.64 2.49 3.70 -
DPS 0.00 0.00 0.00 0.00 1.33 1.37 3.75 -
NAPS 0.91 0.86 0.79 0.71 0.74 0.70 0.69 4.71%
Adjusted Per Share Value based on latest NOSH - 98,275
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 16.00 24.66 21.38 23.66 21.47 16.42 14.62 1.51%
EPS -0.48 0.54 1.59 0.15 0.83 1.27 1.88 -
DPS 0.00 0.00 0.00 0.00 0.68 0.70 1.91 -
NAPS 0.4629 0.4372 0.4019 0.3626 0.3761 0.3559 0.3513 4.70%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.26 0.29 0.34 0.30 0.41 0.52 0.88 -
P/RPS 0.83 0.60 0.81 0.65 0.97 1.61 3.06 -19.52%
P/EPS -27.37 27.10 10.85 103.45 25.00 20.88 23.78 -
EY -3.65 3.69 9.22 0.97 4.00 4.79 4.20 -
DY 0.00 0.00 0.00 0.00 3.24 2.63 4.26 -
P/NAPS 0.29 0.34 0.43 0.42 0.55 0.74 1.28 -21.90%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 29/10/12 27/10/11 22/10/10 26/10/09 28/10/08 30/10/07 30/10/06 -
Price 0.26 0.26 0.36 0.29 0.29 0.51 1.11 -
P/RPS 0.83 0.54 0.86 0.63 0.69 1.58 3.87 -22.61%
P/EPS -27.37 24.30 11.49 100.00 17.68 20.48 30.00 -
EY -3.65 4.12 8.70 1.00 5.66 4.88 3.33 -
DY 0.00 0.00 0.00 0.00 4.59 2.69 3.38 -
P/NAPS 0.29 0.30 0.46 0.41 0.39 0.73 1.61 -24.83%

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