[BSLCORP] QoQ Annualized Quarter Result on 29-Feb-2008 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- -20.45%
YoY- 116.16%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 144,692 139,649 131,108 130,620 131,708 104,649 97,396 30.10%
PBT 2,516 8,157 7,649 8,380 9,164 4,368 3,993 -26.44%
Tax -1,300 -2,716 -2,712 -2,434 -2,164 327 -1,204 5.23%
NP 1,216 5,441 4,937 5,946 7,000 4,695 2,789 -42.41%
-
NP to SH 948 4,833 4,366 5,244 6,592 4,295 2,477 -47.19%
-
Tax Rate 51.67% 33.30% 35.46% 29.05% 23.61% -7.49% 30.15% -
Total Cost 143,476 134,208 126,170 124,674 124,708 99,954 94,606 31.89%
-
Net Worth 73,075 72,499 69,618 70,441 69,647 68,638 65,518 7.52%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - 1,343 - -
Div Payout % - - - - - 31.28% - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 73,075 72,499 69,618 70,441 69,647 68,638 65,518 7.52%
NOSH 98,750 97,971 98,053 97,835 98,095 98,054 97,789 0.65%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 0.84% 3.90% 3.77% 4.55% 5.31% 4.49% 2.86% -
ROE 1.30% 6.67% 6.27% 7.44% 9.46% 6.26% 3.78% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 146.52 142.54 133.71 133.51 134.27 106.72 99.60 29.25%
EPS 0.96 4.93 4.45 5.36 6.72 4.38 2.53 -47.49%
DPS 0.00 0.00 0.00 0.00 0.00 1.37 0.00 -
NAPS 0.74 0.74 0.71 0.72 0.71 0.70 0.67 6.82%
Adjusted Per Share Value based on latest NOSH - 98,383
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 7.42 7.16 6.72 6.70 6.75 5.36 4.99 30.18%
EPS 0.05 0.25 0.22 0.27 0.34 0.22 0.13 -47.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.07 0.00 -
NAPS 0.0375 0.0372 0.0357 0.0361 0.0357 0.0352 0.0336 7.57%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.26 0.41 0.47 0.49 0.51 0.52 0.61 -
P/RPS 0.18 0.29 0.35 0.37 0.38 0.49 0.61 -55.57%
P/EPS 27.08 8.31 10.55 9.14 7.59 11.87 24.08 8.11%
EY 3.69 12.03 9.48 10.94 13.18 8.42 4.15 -7.51%
DY 0.00 0.00 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.35 0.55 0.66 0.68 0.72 0.74 0.91 -47.02%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 21/01/09 28/10/08 29/07/08 25/04/08 29/01/08 30/10/07 30/07/07 -
Price 0.30 0.29 0.47 0.49 0.50 0.51 0.62 -
P/RPS 0.20 0.20 0.35 0.37 0.37 0.48 0.62 -52.86%
P/EPS 31.25 5.88 10.55 9.14 7.44 11.64 24.47 17.65%
EY 3.20 17.01 9.48 10.94 13.44 8.59 4.09 -15.05%
DY 0.00 0.00 0.00 0.00 0.00 2.69 0.00 -
P/NAPS 0.41 0.39 0.66 0.68 0.70 0.73 0.93 -41.98%

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