[BSLCORP] QoQ Annualized Quarter Result on 31-May-2006 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- 45.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 96,082 96,532 90,265 82,845 76,666 80,236 85,997 7.69%
PBT 4,362 4,308 12,937 10,808 7,114 6,812 11,810 -48.61%
Tax -1,674 -1,720 -2,907 -2,362 -1,368 -1,380 -3,307 -36.56%
NP 2,688 2,588 10,030 8,445 5,746 5,432 8,503 -53.69%
-
NP to SH 2,426 2,412 9,875 8,386 5,746 5,432 8,503 -56.76%
-
Tax Rate 38.38% 39.93% 22.47% 21.85% 19.23% 20.26% 28.00% -
Total Cost 93,394 93,944 80,235 74,400 70,920 74,804 77,494 13.28%
-
Net Worth 68,475 67,108 64,833 56,508 55,664 49,084 109,060 -26.73%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - 3,523 - - - - -
Div Payout % - - 35.68% - - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 68,475 67,108 64,833 56,508 55,664 49,084 109,060 -26.73%
NOSH 97,822 97,258 93,962 92,636 89,781 81,807 184,847 -34.65%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 2.80% 2.68% 11.11% 10.19% 7.49% 6.77% 9.89% -
ROE 3.54% 3.59% 15.23% 14.84% 10.32% 11.07% 7.80% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 98.22 99.25 96.07 89.43 85.39 98.08 46.52 64.80%
EPS 2.48 2.48 10.51 9.05 6.40 6.64 4.60 -33.83%
DPS 0.00 0.00 3.75 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.69 0.61 0.62 0.60 0.59 12.10%
Adjusted Per Share Value based on latest NOSH - 97,908
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 4.93 4.95 4.63 4.25 3.93 4.11 4.41 7.73%
EPS 0.12 0.12 0.51 0.43 0.29 0.28 0.44 -58.04%
DPS 0.00 0.00 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.0351 0.0344 0.0332 0.029 0.0285 0.0252 0.0559 -26.73%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 - -
Price 0.98 0.99 0.88 0.86 0.94 0.70 0.00 -
P/RPS 1.00 1.00 0.92 0.96 1.10 0.71 0.00 -
P/EPS 39.52 39.92 8.37 9.50 14.69 10.54 0.00 -
EY 2.53 2.51 11.94 10.53 6.81 9.49 0.00 -
DY 0.00 0.00 4.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.43 1.28 1.41 1.52 1.17 0.00 -
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 20/04/07 25/01/07 30/10/06 27/07/06 28/04/06 07/02/06 28/10/05 -
Price 0.75 1.07 1.11 0.87 0.93 0.81 0.00 -
P/RPS 0.76 1.08 1.16 0.97 1.09 0.83 0.00 -
P/EPS 30.24 43.15 10.56 9.61 14.53 12.20 0.00 -
EY 3.31 2.32 9.47 10.41 6.88 8.20 0.00 -
DY 0.00 0.00 3.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.55 1.61 1.43 1.50 1.35 0.00 -

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 ⃤ & 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