[BSLCORP] YoY 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
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 117,691 163,215 175,191 165,281 135,619 129,932 101,183 2.54%
PBT -1,809 4,885 7,080 7,528 932 7,109 7,911 -
Tax -993 -1,321 1,887 -1,619 -1,069 -803 -2,001 -11.01%
NP -2,802 3,564 8,967 5,909 -137 6,306 5,910 -
-
NP to SH -2,890 3,741 7,948 5,493 -479 5,712 5,561 -
-
Tax Rate - 27.04% -26.65% 21.51% 114.70% 11.30% 25.29% -
Total Cost 120,493 159,651 166,224 159,372 135,756 123,626 95,273 3.98%
-
Net Worth 82,539 87,686 84,123 74,412 70,681 69,198 65,578 3.90%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - 1,300 1,340 3,673 -
Div Payout % - - - - 0.00% 23.47% 66.07% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 82,539 87,686 84,123 74,412 70,681 69,198 65,578 3.90%
NOSH 97,105 98,524 97,818 97,911 98,169 97,462 97,878 -0.13%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin -2.38% 2.18% 5.12% 3.58% -0.10% 4.85% 5.84% -
ROE -3.50% 4.27% 9.45% 7.38% -0.68% 8.25% 8.48% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 121.20 165.66 179.10 168.81 138.15 133.31 103.38 2.68%
EPS -2.98 3.80 8.13 5.61 -0.49 5.86 5.68 -
DPS 0.00 0.00 0.00 0.00 1.33 1.37 3.75 -
NAPS 0.85 0.89 0.86 0.76 0.72 0.71 0.67 4.04%
Adjusted Per Share Value based on latest NOSH - 97,911
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 6.03 8.37 8.98 8.47 6.95 6.66 5.19 2.52%
EPS -0.15 0.19 0.41 0.28 -0.02 0.29 0.29 -
DPS 0.00 0.00 0.00 0.00 0.07 0.07 0.19 -
NAPS 0.0423 0.045 0.0431 0.0381 0.0362 0.0355 0.0336 3.90%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.27 0.30 0.33 0.25 0.35 0.47 0.61 -
P/RPS 0.22 0.18 0.18 0.15 0.25 0.35 0.59 -15.14%
P/EPS -9.07 7.90 4.06 4.46 -71.73 8.02 10.74 -
EY -11.02 12.66 24.62 22.44 -1.39 12.47 9.31 -
DY 0.00 0.00 0.00 0.00 3.80 2.91 6.15 -
P/NAPS 0.32 0.34 0.38 0.33 0.49 0.66 0.91 -15.97%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 30/07/13 27/07/12 27/07/11 28/07/10 23/07/09 29/07/08 30/07/07 -
Price 0.265 0.29 0.285 0.30 0.34 0.47 0.62 -
P/RPS 0.22 0.18 0.16 0.18 0.25 0.35 0.60 -15.38%
P/EPS -8.90 7.64 3.51 5.35 -69.68 8.02 10.91 -
EY -11.23 13.09 28.51 18.70 -1.44 12.47 9.16 -
DY 0.00 0.00 0.00 0.00 3.91 2.91 6.05 -
P/NAPS 0.31 0.33 0.33 0.39 0.47 0.66 0.93 -16.71%

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