[BSLCORP] QoQ Annualized Quarter Result on 30-Nov-2013 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- -78.18%
YoY- -549.77%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 94,883 93,133 90,850 93,384 112,210 115,874 117,852 -13.42%
PBT -10,409 -7,497 -8,992 -7,784 -4,121 -2,541 -1,598 247.59%
Tax 667 -345 -82 -68 -250 26 16 1094.13%
NP -9,742 -7,842 -9,074 -7,852 -4,371 -2,514 -1,582 234.85%
-
NP to SH -9,802 -7,896 -9,128 -7,952 -4,463 -2,614 -1,706 219.77%
-
Tax Rate - - - - - - - -
Total Cost 104,625 100,975 99,924 101,236 116,581 118,389 119,434 -8.42%
-
Net Worth 71,603 75,476 76,551 78,550 80,528 82,517 83,361 -9.61%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 71,603 75,476 76,551 78,550 80,528 82,517 83,361 -9.61%
NOSH 96,762 96,764 96,900 96,975 97,021 97,079 96,931 -0.11%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin -10.27% -8.42% -9.99% -8.41% -3.90% -2.17% -1.34% -
ROE -13.69% -10.46% -11.92% -10.12% -5.54% -3.17% -2.05% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 98.06 96.25 93.76 96.30 115.65 119.36 121.58 -13.31%
EPS -10.13 -8.16 -9.42 -8.20 -4.60 -2.69 -1.76 220.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.78 0.79 0.81 0.83 0.85 0.86 -9.50%
Adjusted Per Share Value based on latest NOSH - 96,975
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 4.86 4.77 4.66 4.79 5.75 5.94 6.04 -13.45%
EPS -0.50 -0.40 -0.47 -0.41 -0.23 -0.13 -0.09 212.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0367 0.0387 0.0392 0.0403 0.0413 0.0423 0.0427 -9.57%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.30 0.28 0.275 0.25 0.295 0.27 0.23 -
P/RPS 0.31 0.29 0.29 0.26 0.26 0.23 0.19 38.46%
P/EPS -2.96 -3.43 -2.92 -3.05 -6.41 -10.02 -13.07 -62.74%
EY -33.77 -29.14 -34.25 -32.80 -15.59 -9.98 -7.65 168.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.35 0.31 0.36 0.32 0.27 32.01%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 28/10/14 25/07/14 28/04/14 23/01/14 25/10/13 30/07/13 26/04/13 -
Price 0.28 0.295 0.29 0.26 0.255 0.265 0.295 -
P/RPS 0.29 0.31 0.31 0.27 0.22 0.22 0.24 13.40%
P/EPS -2.76 -3.62 -3.08 -3.17 -5.54 -9.84 -16.76 -69.85%
EY -36.18 -27.66 -32.48 -31.54 -18.04 -10.16 -5.97 231.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.37 0.32 0.31 0.31 0.34 7.67%

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