Highlights

[BSLCORP] QoQ 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 -     58.34%    YoY -     -13.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 24,882 25,772 23,479 23,943 25,033 24,424 22,079 8.27%
  QoQ % -3.45% 9.77% -1.94% -4.35% 2.49% 10.62% -
  Horiz. % 112.70% 116.73% 106.34% 108.44% 113.38% 110.62% 100.00%
PBT 823 75 -1,376 -2,229 -6,324 -1,127 -2,628 -
  QoQ % 997.33% 105.45% 38.27% 64.75% -461.14% 57.12% -
  Horiz. % -31.32% -2.85% 52.36% 84.82% 240.64% 42.88% 100.00%
Tax -735 -73 -29 -14 926 -219 -23 900.69%
  QoQ % -906.85% -151.72% -107.14% -101.51% 522.83% -852.17% -
  Horiz. % 3,195.65% 317.39% 126.09% 60.87% -4,026.09% 952.17% 100.00%
NP 88 2 -1,405 -2,243 -5,398 -1,346 -2,651 -
  QoQ % 4,300.00% 100.14% 37.36% 58.45% -301.04% 49.23% -
  Horiz. % -3.32% -0.08% 53.00% 84.61% 203.62% 50.77% 100.00%
NP to SH 77 2 -1,421 -2,257 -5,418 -1,359 -2,653 -
  QoQ % 3,750.00% 100.14% 37.04% 58.34% -298.68% 48.77% -
  Horiz. % -2.90% -0.08% 53.56% 85.07% 204.22% 51.23% 100.00%
Tax Rate 89.31 % 97.33 % - % - % - % - % - % -
  QoQ % -8.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.76% 100.00% - - - - -
Total Cost 24,794 25,770 24,884 26,186 30,431 25,770 24,730 0.17%
  QoQ % -3.79% 3.56% -4.97% -13.95% 18.09% 4.21% -
  Horiz. % 100.26% 104.21% 100.62% 105.89% 123.05% 104.21% 100.00%
Net Worth 66,412 67,666 67,666 68,775 71,595 75,715 76,491 -8.97%
  QoQ % -1.85% 0.00% -1.61% -3.94% -5.44% -1.01% -
  Horiz. % 86.82% 88.46% 88.46% 89.91% 93.60% 98.99% 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 66,412 67,666 67,666 68,775 71,595 75,715 76,491 -8.97%
  QoQ % -1.85% 0.00% -1.61% -3.94% -5.44% -1.01% -
  Horiz. % 86.82% 88.46% 88.46% 89.91% 93.60% 98.99% 100.00%
NOSH 96,250 96,666 96,666 96,866 96,750 97,071 96,824 -0.40%
  QoQ % -0.43% 0.00% -0.21% 0.12% -0.33% 0.25% -
  Horiz. % 99.41% 99.84% 99.84% 100.04% 99.92% 100.25% 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 0.35 % 0.01 % -5.98 % -9.37 % -21.56 % -5.51 % -12.01 % -
  QoQ % 3,400.00% 100.17% 36.18% 56.54% -291.29% 54.12% -
  Horiz. % -2.91% -0.08% 49.79% 78.02% 179.52% 45.88% 100.00%
ROE 0.12 % 0.00 % -2.10 % -3.28 % -7.57 % -1.79 % -3.47 % -
  QoQ % 0.00% 0.00% 35.98% 56.67% -322.91% 48.41% -
  Horiz. % -3.46% -0.00% 60.52% 94.52% 218.16% 51.59% 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 25.85 26.66 24.29 24.72 25.87 25.16 22.80 8.71%
  QoQ % -3.04% 9.76% -1.74% -4.45% 2.82% 10.35% -
  Horiz. % 113.38% 116.93% 106.54% 108.42% 113.46% 110.35% 100.00%
EPS 0.08 0.00 -1.47 -2.33 -5.60 -1.40 -2.74 -
  QoQ % 0.00% 0.00% 36.91% 58.39% -300.00% 48.91% -
  Horiz. % -2.92% -0.00% 53.65% 85.04% 204.38% 51.09% 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 - 98,000
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 25.39 26.30 23.96 24.43 25.54 24.92 22.53 8.27%
  QoQ % -3.46% 9.77% -1.92% -4.35% 2.49% 10.61% -
  Horiz. % 112.69% 116.73% 106.35% 108.43% 113.36% 110.61% 100.00%
EPS 0.08 0.00 -1.45 -2.30 -5.53 -1.39 -2.71 -
  QoQ % 0.00% 0.00% 36.96% 58.41% -297.84% 48.71% -
  Horiz. % -2.95% -0.00% 53.51% 84.87% 204.06% 51.29% 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 0.6777 0.6905 0.6905 0.7018 0.7306 0.7726 0.7805 -8.96%
  QoQ % -1.85% 0.00% -1.61% -3.94% -5.44% -1.01% -
  Horiz. % 86.83% 88.47% 88.47% 89.92% 93.61% 98.99% 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 0.68 0.79 0.91 1.11 1.16 1.11 1.21 -31.83%
  QoQ % -13.92% -13.19% -18.02% -4.31% 4.50% -8.26% -
  Horiz. % 56.20% 65.29% 75.21% 91.74% 95.87% 91.74% 100.00%
P/EPS 218.75 10,150.00 -14.97 -11.80 -5.36 -20.00 -10.04 -
  QoQ % -97.84% 67,902.27% -26.86% -120.15% 73.20% -99.20% -
  Horiz. % -2,178.78% -101,095.62% 149.10% 117.53% 53.39% 199.20% 100.00%
EY 0.46 0.01 -6.68 -8.47 -18.67 -5.00 -9.96 -
  QoQ % 4,500.00% 100.15% 21.13% 54.63% -273.40% 49.80% -
  Horiz. % -4.62% -0.10% 67.07% 85.04% 187.45% 50.20% 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 0.97 0.77 0.95 0.91 1.08 1.17 1.27 -16.40%
  QoQ % 25.97% -18.95% 4.40% -15.74% -7.69% -7.87% -
  Horiz. % 76.38% 60.63% 74.80% 71.65% 85.04% 92.13% 100.00%
P/EPS 312.50 9,908.33 -15.65 -9.66 -5.00 -21.07 -10.58 -
  QoQ % -96.85% 63,412.02% -62.01% -93.20% 76.27% -99.15% -
  Horiz. % -2,953.69% -93,651.52% 147.92% 91.30% 47.26% 199.15% 100.00%
EY 0.32 0.01 -6.39 -10.36 -20.00 -4.75 -9.45 -
  QoQ % 3,100.00% 100.16% 38.32% 48.20% -321.05% 49.74% -
  Horiz. % -3.39% -0.11% 67.62% 109.63% 211.64% 50.26% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

333  426  516  912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ACO 0.345+0.08 
 HIBISCS 0.695+0.035 
 ASB 0.175+0.04 
 SAPNRG 0.1050.00 
 CAREPLS 1.72+0.18 
 SANICHI 0.105-0.01 
 ACOSTEC 0.675+0.175 
 K1 0.515-0.025 
 KNM 0.255+0.005 
 AT 0.10-0.005 

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
Partners & Brokers