[BSLCORP] QoQ Annualized Quarter Result on 29-Feb-2012 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- -46.12%
YoY- -7.1%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 129,356 146,534 154,332 165,034 192,316 181,519 178,737 -19.34%
PBT 2,024 3,508 4,548 8,034 14,092 6,999 7,368 -57.64%
Tax -200 -1,706 -921 -1,418 -1,860 198 1,104 -
NP 1,824 1,802 3,626 6,616 12,232 7,197 8,472 -63.97%
-
NP to SH 1,768 1,762 3,590 6,590 12,232 6,209 6,882 -59.48%
-
Tax Rate 9.88% 48.63% 20.25% 17.65% 13.20% -2.83% -14.98% -
Total Cost 127,532 144,732 150,705 158,418 180,084 174,322 170,265 -17.48%
-
Net Worth 84,556 89,078 87,155 87,278 87,231 84,219 84,237 0.25%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 84,556 89,078 87,155 87,278 87,231 84,219 84,237 0.25%
NOSH 96,086 97,888 97,927 98,065 98,012 97,929 97,950 -1.26%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 1.41% 1.23% 2.35% 4.01% 6.36% 3.96% 4.74% -
ROE 2.09% 1.98% 4.12% 7.55% 14.02% 7.37% 8.17% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 134.62 149.69 157.60 168.29 196.22 185.36 182.48 -18.30%
EPS 1.84 1.80 3.67 6.72 12.48 6.39 7.03 -58.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.91 0.89 0.89 0.89 0.86 0.86 1.54%
Adjusted Per Share Value based on latest NOSH - 98,260
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 6.63 7.51 7.91 8.46 9.86 9.31 9.16 -19.33%
EPS 0.09 0.09 0.18 0.34 0.63 0.32 0.35 -59.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0433 0.0457 0.0447 0.0447 0.0447 0.0432 0.0432 0.15%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.26 0.26 0.30 0.38 0.31 0.29 0.33 -
P/RPS 0.19 0.17 0.19 0.23 0.16 0.16 0.18 3.66%
P/EPS 14.13 14.44 8.18 5.65 2.48 4.57 4.70 107.88%
EY 7.08 6.92 12.22 17.68 40.26 21.86 21.29 -51.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.34 0.43 0.35 0.34 0.38 -14.54%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 29/10/12 27/07/12 30/04/12 30/01/12 27/10/11 27/07/11 -
Price 0.24 0.26 0.29 0.36 0.29 0.26 0.285 -
P/RPS 0.18 0.17 0.18 0.21 0.15 0.14 0.16 8.14%
P/EPS 13.04 14.44 7.91 5.36 2.32 4.10 4.06 117.22%
EY 7.67 6.92 12.64 18.67 43.03 24.39 24.65 -53.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.33 0.40 0.33 0.30 0.33 -12.48%

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