[BSLCORP] QoQ Annualized Quarter Result on 28-Feb-2007 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
20-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 0.58%
YoY- -57.78%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 131,708 104,649 97,396 96,082 96,532 90,265 82,845 36.17%
PBT 9,164 4,368 3,993 4,362 4,308 12,937 10,808 -10.40%
Tax -2,164 327 -1,204 -1,674 -1,720 -2,907 -2,362 -5.66%
NP 7,000 4,695 2,789 2,688 2,588 10,030 8,445 -11.74%
-
NP to SH 6,592 4,295 2,477 2,426 2,412 9,875 8,386 -14.81%
-
Tax Rate 23.61% -7.49% 30.15% 38.38% 39.93% 22.47% 21.85% -
Total Cost 124,708 99,954 94,606 93,394 93,944 80,235 74,400 41.06%
-
Net Worth 69,647 68,638 65,518 68,475 67,108 64,833 56,508 14.94%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - 1,343 - - - 3,523 - -
Div Payout % - 31.28% - - - 35.68% - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 69,647 68,638 65,518 68,475 67,108 64,833 56,508 14.94%
NOSH 98,095 98,054 97,789 97,822 97,258 93,962 92,636 3.88%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 5.31% 4.49% 2.86% 2.80% 2.68% 11.11% 10.19% -
ROE 9.46% 6.26% 3.78% 3.54% 3.59% 15.23% 14.84% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 134.27 106.72 99.60 98.22 99.25 96.07 89.43 31.08%
EPS 6.72 4.38 2.53 2.48 2.48 10.51 9.05 -17.98%
DPS 0.00 1.37 0.00 0.00 0.00 3.75 0.00 -
NAPS 0.71 0.70 0.67 0.70 0.69 0.69 0.61 10.64%
Adjusted Per Share Value based on latest NOSH - 98,142
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 6.75 5.36 4.99 4.93 4.95 4.63 4.25 36.08%
EPS 0.34 0.22 0.13 0.12 0.12 0.51 0.43 -14.47%
DPS 0.00 0.07 0.00 0.00 0.00 0.18 0.00 -
NAPS 0.0357 0.0352 0.0336 0.0351 0.0344 0.0332 0.029 14.84%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.51 0.52 0.61 0.98 0.99 0.88 0.86 -
P/RPS 0.38 0.49 0.61 1.00 1.00 0.92 0.96 -46.05%
P/EPS 7.59 11.87 24.08 39.52 39.92 8.37 9.50 -13.88%
EY 13.18 8.42 4.15 2.53 2.51 11.94 10.53 16.12%
DY 0.00 2.63 0.00 0.00 0.00 4.26 0.00 -
P/NAPS 0.72 0.74 0.91 1.40 1.43 1.28 1.41 -36.08%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 29/01/08 30/10/07 30/07/07 20/04/07 25/01/07 30/10/06 27/07/06 -
Price 0.50 0.51 0.62 0.75 1.07 1.11 0.87 -
P/RPS 0.37 0.48 0.62 0.76 1.08 1.16 0.97 -47.37%
P/EPS 7.44 11.64 24.47 30.24 43.15 10.56 9.61 -15.67%
EY 13.44 8.59 4.09 3.31 2.32 9.47 10.41 18.54%
DY 0.00 2.69 0.00 0.00 0.00 3.38 0.00 -
P/NAPS 0.70 0.73 0.93 1.07 1.55 1.61 1.43 -37.86%

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