Highlights

[BSLCORP] YoY Quarter Result on 2012-11-30 [#1]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 23-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2013
Quarter 30-Nov-2012  [#1]
Profit Trend QoQ -     147.53%    YoY -     -85.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 26,228 23,943 23,346 32,339 48,079 44,897 42,192 -7.61%
  YoY % 9.54% 2.56% -27.81% -32.74% 7.09% 6.41% -
  Horiz. % 62.16% 56.75% 55.33% 76.65% 113.95% 106.41% 100.00%
PBT 311 -2,229 -1,946 506 3,523 3,297 1,926 -26.20%
  YoY % 113.95% -14.54% -484.58% -85.64% 6.85% 71.18% -
  Horiz. % 16.15% -115.73% -101.04% 26.27% 182.92% 171.18% 100.00%
Tax -90 -14 -17 -50 -465 -504 -812 -30.68%
  YoY % -542.86% 17.65% 66.00% 89.25% 7.74% 37.93% -
  Horiz. % 11.08% 1.72% 2.09% 6.16% 57.27% 62.07% 100.00%
NP 221 -2,243 -1,963 456 3,058 2,793 1,114 -23.62%
  YoY % 109.85% -14.26% -530.48% -85.09% 9.49% 150.72% -
  Horiz. % 19.84% -201.35% -176.21% 40.93% 274.51% 250.72% 100.00%
NP to SH 277 -2,257 -1,988 442 3,058 2,793 1,049 -19.89%
  YoY % 112.27% -13.53% -549.77% -85.55% 9.49% 166.25% -
  Horiz. % 26.41% -215.16% -189.51% 42.14% 291.52% 266.25% 100.00%
Tax Rate 28.94 % - % - % 9.88 % 13.20 % 15.29 % 42.16 % -6.08%
  YoY % 0.00% 0.00% 0.00% -25.15% -13.67% -63.73% -
  Horiz. % 68.64% 0.00% 0.00% 23.43% 31.31% 36.27% 100.00%
Total Cost 26,007 26,186 25,309 31,883 45,021 42,104 41,078 -7.33%
  YoY % -0.68% 3.47% -20.62% -29.18% 6.93% 2.50% -
  Horiz. % 63.31% 63.75% 61.61% 77.62% 109.60% 102.50% 100.00%
Net Worth 65,906 68,775 78,550 84,556 87,231 0 70,586 -1.14%
  YoY % -4.17% -12.44% -7.10% -3.07% 0.00% 0.00% -
  Horiz. % 93.37% 97.43% 111.28% 119.79% 123.58% 0.00% 100.00%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 65,906 68,775 78,550 84,556 87,231 0 70,586 -1.14%
  YoY % -4.17% -12.44% -7.10% -3.07% 0.00% 0.00% -
  Horiz. % 93.37% 97.43% 111.28% 119.79% 123.58% 0.00% 100.00%
NOSH 95,517 96,866 96,975 96,086 98,012 97,898 98,037 -0.43%
  YoY % -1.39% -0.11% 0.92% -1.96% 0.12% -0.14% -
  Horiz. % 97.43% 98.81% 98.92% 98.01% 99.97% 99.86% 100.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 0.84 % -9.37 % -8.41 % 1.41 % 6.36 % 6.22 % 2.64 % -17.37%
  YoY % 108.96% -11.41% -696.45% -77.83% 2.25% 135.61% -
  Horiz. % 31.82% -354.92% -318.56% 53.41% 240.91% 235.61% 100.00%
ROE 0.42 % -3.28 % -2.53 % 0.52 % 3.51 % - % 1.49 % -19.02%
  YoY % 112.80% -29.64% -586.54% -85.19% 0.00% 0.00% -
  Horiz. % 28.19% -220.13% -169.80% 34.90% 235.57% 0.00% 100.00%
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 27.46 24.72 24.07 33.66 49.05 45.86 43.04 -7.21%
  YoY % 11.08% 2.70% -28.49% -31.38% 6.96% 6.55% -
  Horiz. % 63.80% 57.43% 55.92% 78.21% 113.96% 106.55% 100.00%
EPS 0.29 -2.33 -2.05 0.46 3.12 2.85 1.07 -19.55%
  YoY % 112.45% -13.66% -545.65% -85.26% 9.47% 166.36% -
  Horiz. % 27.10% -217.76% -191.59% 42.99% 291.59% 266.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6900 0.7100 0.8100 0.8800 0.8900 0.0000 0.7200 -0.71%
  YoY % -2.82% -12.35% -7.95% -1.12% 0.00% 0.00% -
  Horiz. % 95.83% 98.61% 112.50% 122.22% 123.61% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 96,752
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 27.11 24.75 24.13 33.42 49.69 46.40 43.61 -7.61%
  YoY % 9.54% 2.57% -27.80% -32.74% 7.09% 6.40% -
  Horiz. % 62.16% 56.75% 55.33% 76.63% 113.94% 106.40% 100.00%
EPS 0.29 -2.33 -2.05 0.46 3.16 2.89 1.08 -19.67%
  YoY % 112.45% -13.66% -545.65% -85.44% 9.34% 167.59% -
  Horiz. % 26.85% -215.74% -189.81% 42.59% 292.59% 267.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6812 0.7108 0.8119 0.8739 0.9016 0.0000 0.7296 -1.14%
  YoY % -4.16% -12.45% -7.09% -3.07% 0.00% 0.00% -
  Horiz. % 93.37% 97.42% 111.28% 119.78% 123.57% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.2050 0.2750 0.2500 0.2600 0.3100 0.4100 0.2700 -
P/RPS 0.75 1.11 1.04 0.77 0.63 0.89 0.63 2.95%
  YoY % -32.43% 6.73% 35.06% 22.22% -29.21% 41.27% -
  Horiz. % 119.05% 176.19% 165.08% 122.22% 100.00% 141.27% 100.00%
P/EPS 70.69 -11.80 -12.20 56.52 9.94 14.37 25.23 18.72%
  YoY % 699.07% 3.28% -121.59% 468.61% -30.83% -43.04% -
  Horiz. % 280.18% -46.77% -48.36% 224.02% 39.40% 56.96% 100.00%
EY 1.41 -8.47 -8.20 1.77 10.06 6.96 3.96 -15.80%
  YoY % 116.65% -3.29% -563.28% -82.41% 44.54% 75.76% -
  Horiz. % 35.61% -213.89% -207.07% 44.70% 254.04% 175.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.30 0.39 0.31 0.30 0.35 0.00 0.38 -3.86%
  YoY % -23.08% 25.81% 3.33% -14.29% 0.00% 0.00% -
  Horiz. % 78.95% 102.63% 81.58% 78.95% 92.11% 0.00% 100.00%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 22/01/16 27/01/15 23/01/14 23/01/13 30/01/12 21/01/11 28/01/10 -
Price 0.2400 0.2250 0.2600 0.2400 0.2900 0.3700 0.3200 -
P/RPS 0.87 0.91 1.08 0.71 0.59 0.81 0.74 2.73%
  YoY % -4.40% -15.74% 52.11% 20.34% -27.16% 9.46% -
  Horiz. % 117.57% 122.97% 145.95% 95.95% 79.73% 109.46% 100.00%
P/EPS 82.76 -9.66 -12.68 52.17 9.29 12.97 29.91 18.48%
  YoY % 956.73% 23.82% -124.31% 461.57% -28.37% -56.64% -
  Horiz. % 276.70% -32.30% -42.39% 174.42% 31.06% 43.36% 100.00%
EY 1.21 -10.36 -7.88 1.92 10.76 7.71 3.34 -15.56%
  YoY % 111.68% -31.47% -510.42% -82.16% 39.56% 130.84% -
  Horiz. % 36.23% -310.18% -235.93% 57.49% 322.16% 230.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.32 0.32 0.27 0.33 0.00 0.44 -3.74%
  YoY % 9.38% 0.00% 18.52% -18.18% 0.00% 0.00% -
  Horiz. % 79.55% 72.73% 72.73% 61.36% 75.00% 0.00% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers