[BSLCORP] QoQ Annualized Quarter Result on 31-May-2016 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
27-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ- 63.85%
YoY- 80.87%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 130,678 118,376 108,262 109,476 102,140 104,912 98,076 21.10%
PBT 6,882 3,692 5,183 -114 -1,576 1,244 -2,676 -
Tax -1,546 -660 -585 -810 -984 -360 -852 48.82%
NP 5,336 3,032 4,598 -925 -2,560 884 -3,528 -
-
NP to SH 2,300 2,068 4,762 -925 -2,560 1,108 -3,568 -
-
Tax Rate 22.46% 17.88% 11.29% - - 28.94% - -
Total Cost 125,342 115,344 103,664 110,401 104,700 104,028 101,604 15.03%
-
Net Worth 75,438 74,471 74,527 65,544 63,999 65,906 66,756 8.50%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 75,438 74,471 74,527 65,544 63,999 65,906 66,756 8.50%
NOSH 98,000 98,000 96,788 96,388 96,969 95,517 96,748 0.86%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 4.08% 2.56% 4.25% -0.85% -2.51% 0.84% -3.60% -
ROE 3.05% 2.78% 6.39% -1.41% -4.00% 1.68% -5.34% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 135.12 122.40 111.85 113.58 105.33 109.84 101.37 21.13%
EPS 2.38 2.12 4.92 -0.96 -2.64 1.16 -3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.77 0.68 0.66 0.69 0.69 8.52%
Adjusted Per Share Value based on latest NOSH - 97,142
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 67.90 61.51 56.25 56.88 53.07 54.51 50.96 21.10%
EPS 1.20 1.07 2.47 -0.48 -1.33 0.58 -1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.392 0.387 0.3872 0.3406 0.3325 0.3425 0.3469 8.49%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.32 0.30 0.25 0.27 0.225 0.205 0.175 -
P/RPS 0.24 0.25 0.22 0.24 0.21 0.19 0.17 25.87%
P/EPS 13.46 14.03 5.08 -28.13 -8.52 17.67 -4.75 -
EY 7.43 7.13 19.68 -3.56 -11.73 5.66 -21.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.32 0.40 0.34 0.30 0.25 39.11%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 27/04/17 20/01/17 27/10/16 27/07/16 27/04/16 22/01/16 27/10/15 -
Price 0.605 0.33 0.23 0.295 0.24 0.24 0.25 -
P/RPS 0.45 0.27 0.21 0.26 0.23 0.22 0.25 48.02%
P/EPS 25.44 15.43 4.67 -30.73 -9.09 20.69 -6.78 -
EY 3.93 6.48 21.39 -3.25 -11.00 4.83 -14.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.43 0.30 0.43 0.36 0.35 0.36 67.51%

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