Highlights

[BSLCORP] QoQ Annualized Quarter Result on 2014-11-30 [#1]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 27-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2015
Quarter 30-Nov-2014  [#1]
Profit Trend QoQ -     7.90%    YoY -     -13.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 98,076 97,592 94,844 95,772 94,883 93,133 90,850 5.22%
  QoQ % 0.50% 2.90% -0.97% 0.94% 1.88% 2.51% -
  Horiz. % 107.95% 107.42% 104.40% 105.42% 104.44% 102.51% 100.00%
PBT -2,676 -4,641 -7,208 -8,916 -10,409 -7,497 -8,992 -55.33%
  QoQ % 42.34% 35.61% 19.16% 14.34% -38.84% 16.62% -
  Horiz. % 29.76% 51.62% 80.16% 99.15% 115.76% 83.38% 100.00%
Tax -852 -156 -86 -56 667 -345 -82 374.13%
  QoQ % -446.15% -81.40% -53.57% -108.40% 293.15% -321.14% -
  Horiz. % 1,039.02% 190.24% 104.88% 68.29% -813.41% 421.14% 100.00%
NP -3,528 -4,797 -7,294 -8,972 -9,742 -7,842 -9,074 -46.64%
  QoQ % 26.46% 34.23% 18.70% 7.90% -24.22% 13.57% -
  Horiz. % 38.88% 52.87% 80.38% 98.88% 107.36% 86.43% 100.00%
NP to SH -3,568 -4,836 -7,354 -9,028 -9,802 -7,896 -9,128 -46.45%
  QoQ % 26.22% 34.24% 18.54% 7.90% -24.14% 13.50% -
  Horiz. % 39.09% 52.98% 80.57% 98.90% 107.38% 86.50% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 101,604 102,389 102,138 104,744 104,625 100,975 99,924 1.11%
  QoQ % -0.77% 0.25% -2.49% 0.11% 3.61% 1.05% -
  Horiz. % 101.68% 102.47% 102.22% 104.82% 104.70% 101.05% 100.00%
Net Worth 66,756 67,703 67,734 68,775 71,603 75,476 76,551 -8.70%
  QoQ % -1.40% -0.04% -1.51% -3.95% -5.13% -1.40% -
  Horiz. % 87.21% 88.44% 88.48% 89.84% 93.54% 98.60% 100.00%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 66,756 67,703 67,734 68,775 71,603 75,476 76,551 -8.70%
  QoQ % -1.40% -0.04% -1.51% -3.95% -5.13% -1.40% -
  Horiz. % 87.21% 88.44% 88.48% 89.84% 93.54% 98.60% 100.00%
NOSH 96,748 96,720 96,763 96,866 96,762 96,764 96,900 -0.10%
  QoQ % 0.03% -0.04% -0.11% 0.11% -0.00% -0.14% -
  Horiz. % 99.84% 99.81% 99.86% 99.97% 99.86% 99.86% 100.00%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin -3.60 % -4.92 % -7.69 % -9.37 % -10.27 % -8.42 % -9.99 % -49.27%
  QoQ % 26.83% 36.02% 17.93% 8.76% -21.97% 15.72% -
  Horiz. % 36.04% 49.25% 76.98% 93.79% 102.80% 84.28% 100.00%
ROE -5.34 % -7.14 % -10.86 % -13.13 % -13.69 % -10.46 % -11.92 % -41.37%
  QoQ % 25.21% 34.25% 17.29% 4.09% -30.88% 12.25% -
  Horiz. % 44.80% 59.90% 91.11% 110.15% 114.85% 87.75% 100.00%
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 101.37 100.90 98.02 98.87 98.06 96.25 93.76 5.33%
  QoQ % 0.47% 2.94% -0.86% 0.83% 1.88% 2.66% -
  Horiz. % 108.12% 107.62% 104.54% 105.45% 104.59% 102.66% 100.00%
EPS -3.69 -5.00 -7.60 -9.32 -10.13 -8.16 -9.42 -46.37%
  QoQ % 26.20% 34.21% 18.45% 8.00% -24.14% 13.38% -
  Horiz. % 39.17% 53.08% 80.68% 98.94% 107.54% 86.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6900 0.7000 0.7000 0.7100 0.7400 0.7800 0.7900 -8.61%
  QoQ % -1.43% 0.00% -1.41% -4.05% -5.13% -1.27% -
  Horiz. % 87.34% 88.61% 88.61% 89.87% 93.67% 98.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 96,987
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 100.08 99.58 96.78 97.73 96.82 95.03 92.70 5.22%
  QoQ % 0.50% 2.89% -0.97% 0.94% 1.88% 2.51% -
  Horiz. % 107.96% 107.42% 104.40% 105.43% 104.44% 102.51% 100.00%
EPS -3.64 -4.93 -7.50 -9.21 -10.00 -8.06 -9.31 -46.44%
  QoQ % 26.17% 34.27% 18.57% 7.90% -24.07% 13.43% -
  Horiz. % 39.10% 52.95% 80.56% 98.93% 107.41% 86.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6812 0.6909 0.6912 0.7018 0.7307 0.7702 0.7811 -8.70%
  QoQ % -1.40% -0.04% -1.51% -3.96% -5.13% -1.40% -
  Horiz. % 87.21% 88.45% 88.49% 89.85% 93.55% 98.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.1750 0.2100 0.2200 0.2750 0.3000 0.2800 0.2750 -
P/RPS 0.17 0.21 0.22 0.28 0.31 0.29 0.29 -29.89%
  QoQ % -19.05% -4.55% -21.43% -9.68% 6.90% 0.00% -
  Horiz. % 58.62% 72.41% 75.86% 96.55% 106.90% 100.00% 100.00%
P/EPS -4.75 -4.20 -2.89 -2.95 -2.96 -3.43 -2.92 38.19%
  QoQ % -13.10% -45.33% 2.03% 0.34% 13.70% -17.47% -
  Horiz. % 162.67% 143.84% 98.97% 101.03% 101.37% 117.47% 100.00%
EY -21.07 -23.81 -34.55 -33.89 -33.77 -29.14 -34.25 -27.60%
  QoQ % 11.51% 31.09% -1.95% -0.36% -15.89% 14.92% -
  Horiz. % 61.52% 69.52% 100.88% 98.95% 98.60% 85.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.25 0.30 0.31 0.39 0.41 0.36 0.35 -20.04%
  QoQ % -16.67% -3.23% -20.51% -4.88% 13.89% 2.86% -
  Horiz. % 71.43% 85.71% 88.57% 111.43% 117.14% 102.86% 100.00%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 27/10/15 28/07/15 29/04/15 27/01/15 28/10/14 25/07/14 28/04/14 -
Price 0.2500 0.2050 0.2300 0.2250 0.2800 0.2950 0.2900 -
P/RPS 0.25 0.20 0.23 0.23 0.29 0.31 0.31 -13.33%
  QoQ % 25.00% -13.04% 0.00% -20.69% -6.45% 0.00% -
  Horiz. % 80.65% 64.52% 74.19% 74.19% 93.55% 100.00% 100.00%
P/EPS -6.78 -4.10 -3.03 -2.41 -2.76 -3.62 -3.08 68.98%
  QoQ % -65.37% -35.31% -25.73% 12.68% 23.76% -17.53% -
  Horiz. % 220.13% 133.12% 98.38% 78.25% 89.61% 117.53% 100.00%
EY -14.75 -24.39 -33.04 -41.42 -36.18 -27.66 -32.48 -40.83%
  QoQ % 39.52% 26.18% 20.23% -14.48% -30.80% 14.84% -
  Horiz. % 45.41% 75.09% 101.72% 127.52% 111.39% 85.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.29 0.33 0.32 0.38 0.38 0.37 -1.81%
  QoQ % 24.14% -12.12% 3.13% -15.79% 0.00% 2.70% -
  Horiz. % 97.30% 78.38% 89.19% 86.49% 102.70% 102.70% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers