Highlights

[BSLCORP] QoQ Cumulative Quarter Result on 2014-05-31 [#3]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 25-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2014
Quarter 31-May-2014  [#3]
Profit Trend QoQ -     -29.75%    YoY -     -201.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 47,422 23,943 94,883 69,850 45,425 23,346 112,210 -43.77%
  QoQ % 98.06% -74.77% 35.84% 53.77% 94.57% -79.19% -
  Horiz. % 42.26% 21.34% 84.56% 62.25% 40.48% 20.81% 100.00%
PBT -3,604 -2,229 -10,409 -5,623 -4,496 -1,946 -4,121 -8.57%
  QoQ % -61.69% 78.59% -85.11% -25.07% -131.04% 52.78% -
  Horiz. % 87.45% 54.09% 252.58% 136.45% 109.10% 47.22% 100.00%
Tax -43 -14 667 -259 -41 -17 -250 -69.17%
  QoQ % -207.14% -102.10% 357.53% -531.71% -141.18% 93.20% -
  Horiz. % 17.20% 5.60% -266.80% 103.60% 16.40% 6.80% 100.00%
NP -3,647 -2,243 -9,742 -5,882 -4,537 -1,963 -4,371 -11.40%
  QoQ % -62.59% 76.98% -65.62% -29.65% -131.13% 55.09% -
  Horiz. % 83.44% 51.32% 222.88% 134.57% 103.80% 44.91% 100.00%
NP to SH -3,677 -2,257 -9,802 -5,922 -4,564 -1,988 -4,463 -12.15%
  QoQ % -62.92% 76.97% -65.52% -29.75% -129.58% 55.46% -
  Horiz. % 82.39% 50.57% 219.63% 132.69% 102.26% 44.54% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 51,069 26,186 104,625 75,732 49,962 25,309 116,581 -42.41%
  QoQ % 95.02% -74.97% 38.15% 51.58% 97.41% -78.29% -
  Horiz. % 43.81% 22.46% 89.74% 64.96% 42.86% 21.71% 100.00%
Net Worth 67,734 68,775 71,603 75,476 76,551 78,550 80,528 -10.92%
  QoQ % -1.51% -3.95% -5.13% -1.40% -2.54% -2.46% -
  Horiz. % 84.11% 85.41% 88.92% 93.73% 95.06% 97.54% 100.00%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 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
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 67,734 68,775 71,603 75,476 76,551 78,550 80,528 -10.92%
  QoQ % -1.51% -3.95% -5.13% -1.40% -2.54% -2.46% -
  Horiz. % 84.11% 85.41% 88.92% 93.73% 95.06% 97.54% 100.00%
NOSH 96,763 96,866 96,762 96,764 96,900 96,975 97,021 -0.18%
  QoQ % -0.11% 0.11% -0.00% -0.14% -0.08% -0.05% -
  Horiz. % 99.73% 99.84% 99.73% 99.74% 99.87% 99.95% 100.00%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin -7.69 % -9.37 % -10.27 % -8.42 % -9.99 % -8.41 % -3.90 % 57.44%
  QoQ % 17.93% 8.76% -21.97% 15.72% -18.79% -115.64% -
  Horiz. % 197.18% 240.26% 263.33% 215.90% 256.15% 215.64% 100.00%
ROE -5.43 % -3.28 % -13.69 % -7.85 % -5.96 % -2.53 % -5.54 % -1.33%
  QoQ % -65.55% 76.04% -74.39% -31.71% -135.57% 54.33% -
  Horiz. % 98.01% 59.21% 247.11% 141.70% 107.58% 45.67% 100.00%
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 49.01 24.72 98.06 72.19 46.88 24.07 115.65 -43.67%
  QoQ % 98.26% -74.79% 35.84% 53.99% 94.77% -79.19% -
  Horiz. % 42.38% 21.37% 84.79% 62.42% 40.54% 20.81% 100.00%
EPS -3.80 -2.33 -10.13 -6.12 -4.71 -2.05 -4.60 -11.99%
  QoQ % -63.09% 77.00% -65.52% -29.94% -129.76% 55.43% -
  Horiz. % 82.61% 50.65% 220.22% 133.04% 102.39% 44.57% 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 0.7000 0.7100 0.7400 0.7800 0.7900 0.8100 0.8300 -10.76%
  QoQ % -1.41% -4.05% -5.13% -1.27% -2.47% -2.41% -
  Horiz. % 84.34% 85.54% 89.16% 93.98% 95.18% 97.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 98,000
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 48.39 24.43 96.82 71.28 46.35 23.82 114.50 -43.77%
  QoQ % 98.08% -74.77% 35.83% 53.79% 94.58% -79.20% -
  Horiz. % 42.26% 21.34% 84.56% 62.25% 40.48% 20.80% 100.00%
EPS -3.75 -2.30 -10.00 -6.04 -4.66 -2.03 -4.55 -12.13%
  QoQ % -63.04% 77.00% -65.56% -29.61% -129.56% 55.38% -
  Horiz. % 82.42% 50.55% 219.78% 132.75% 102.42% 44.62% 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 0.6912 0.7018 0.7307 0.7702 0.7811 0.8015 0.8217 -10.92%
  QoQ % -1.51% -3.96% -5.13% -1.40% -2.55% -2.46% -
  Horiz. % 84.12% 85.41% 88.93% 93.73% 95.06% 97.54% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.2200 0.2750 0.3000 0.2800 0.2750 0.2500 0.2950 -
P/RPS 0.45 1.11 0.31 0.39 0.59 1.04 0.26 44.30%
  QoQ % -59.46% 258.06% -20.51% -33.90% -43.27% 300.00% -
  Horiz. % 173.08% 426.92% 119.23% 150.00% 226.92% 400.00% 100.00%
P/EPS -5.79 -11.80 -2.96 -4.58 -5.84 -12.20 -6.41 -6.57%
  QoQ % 50.93% -298.65% 35.37% 21.58% 52.13% -90.33% -
  Horiz. % 90.33% 184.09% 46.18% 71.45% 91.11% 190.33% 100.00%
EY -17.27 -8.47 -33.77 -21.86 -17.13 -8.20 -15.59 7.08%
  QoQ % -103.90% 74.92% -54.48% -27.61% -108.90% 47.40% -
  Horiz. % 110.78% 54.33% 216.61% 140.22% 109.88% 52.60% 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 0.31 0.39 0.41 0.36 0.35 0.31 0.36 -9.51%
  QoQ % -20.51% -4.88% 13.89% 2.86% 12.90% -13.89% -
  Horiz. % 86.11% 108.33% 113.89% 100.00% 97.22% 86.11% 100.00%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 29/04/15 27/01/15 28/10/14 25/07/14 28/04/14 23/01/14 25/10/13 -
Price 0.2300 0.2250 0.2800 0.2950 0.2900 0.2600 0.2550 -
P/RPS 0.47 0.91 0.29 0.41 0.62 1.08 0.22 66.11%
  QoQ % -48.35% 213.79% -29.27% -33.87% -42.59% 390.91% -
  Horiz. % 213.64% 413.64% 131.82% 186.36% 281.82% 490.91% 100.00%
P/EPS -6.05 -9.66 -2.76 -4.82 -6.16 -12.68 -5.54 6.06%
  QoQ % 37.37% -250.00% 42.74% 21.75% 51.42% -128.88% -
  Horiz. % 109.21% 174.37% 49.82% 87.00% 111.19% 228.88% 100.00%
EY -16.52 -10.36 -36.18 -20.75 -16.24 -7.88 -18.04 -5.71%
  QoQ % -59.46% 71.37% -74.36% -27.77% -106.09% 56.32% -
  Horiz. % 91.57% 57.43% 200.55% 115.02% 90.02% 43.68% 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 0.33 0.32 0.38 0.38 0.37 0.32 0.31 4.27%
  QoQ % 3.13% -15.79% 0.00% 2.70% 15.63% 3.23% -
  Horiz. % 106.45% 103.23% 122.58% 122.58% 119.35% 103.23% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
2. MACQUARIE raised Top Glove's Target Price to RM30.40 gloveharicut
3. 冷眼:胜多输少就是赢 股票投资忌跟风 【冷眼专栏】全民拥股
4. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
5. Cold Eye Commented on GLOVE in his new book gloveharicut
6. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
7. Stocks on Radar- Supermax Corporation (7106) AmInvest Research Reports
8. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers