[BSLCORP] YoY TTM Result on 31-May-2014 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
25-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-May-2014 [#3]
Profit Trend
QoQ- -2.91%
YoY- -208.24%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 130,450 106,989 98,227 95,152 117,691 163,215 175,191 -4.79%
PBT 10,049 785 -9,854 -8,356 -1,809 4,885 7,080 6.00%
Tax -965 -1,343 810 -529 -993 -1,321 1,887 -
NP 9,084 -558 -9,044 -8,885 -2,802 3,564 8,967 0.21%
-
NP to SH 8,137 -540 -9,094 -8,908 -2,890 3,741 7,948 0.39%
-
Tax Rate 9.60% 171.08% - - - 27.04% -26.65% -
Total Cost 121,366 107,547 107,271 104,037 120,493 159,651 166,224 -5.10%
-
Net Worth 76,405 66,057 67,666 75,715 82,539 87,686 84,123 -1.58%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 76,405 66,057 67,666 75,715 82,539 87,686 84,123 -1.58%
NOSH 98,000 97,142 96,666 97,071 97,105 98,524 97,818 0.03%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 6.96% -0.52% -9.21% -9.34% -2.38% 2.18% 5.12% -
ROE 10.65% -0.82% -13.44% -11.77% -3.50% 4.27% 9.45% -
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 134.88 110.14 101.61 98.02 121.20 165.66 179.10 -4.61%
EPS 8.41 -0.56 -9.41 -9.18 -2.98 3.80 8.13 0.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.68 0.70 0.78 0.85 0.89 0.86 -1.40%
Adjusted Per Share Value based on latest NOSH - 97,071
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 67.78 55.59 51.04 49.44 61.15 84.81 91.03 -4.79%
EPS 4.23 -0.28 -4.73 -4.63 -1.50 1.94 4.13 0.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.397 0.3432 0.3516 0.3934 0.4289 0.4556 0.4371 -1.58%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.505 0.27 0.21 0.28 0.27 0.30 0.33 -
P/RPS 0.37 0.25 0.21 0.29 0.22 0.18 0.18 12.74%
P/EPS 6.00 -48.57 -2.23 -3.05 -9.07 7.90 4.06 6.71%
EY 16.66 -2.06 -44.80 -32.77 -11.02 12.66 24.62 -6.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.40 0.30 0.36 0.32 0.34 0.38 9.06%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 27/07/17 27/07/16 28/07/15 25/07/14 30/07/13 27/07/12 27/07/11 -
Price 0.525 0.295 0.205 0.295 0.265 0.29 0.285 -
P/RPS 0.39 0.27 0.20 0.30 0.22 0.18 0.16 15.99%
P/EPS 6.24 -53.07 -2.18 -3.21 -8.90 7.64 3.51 10.05%
EY 16.03 -1.88 -45.89 -31.11 -11.23 13.09 28.51 -9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.43 0.29 0.38 0.31 0.33 0.33 12.23%

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