[BSLCORP] QoQ Cumulative Quarter Result on 30-Nov-2009 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- 161.89%
YoY- 342.62%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 150,976 119,755 79,728 42,192 139,828 94,301 60,056 84.57%
PBT 7,821 7,364 4,837 1,926 -1,262 -1,530 -801 -
Tax 972 -1,737 -998 -812 -322 -439 -514 -
NP 8,793 5,627 3,839 1,114 -1,584 -1,969 -1,315 -
-
NP to SH 8,275 5,207 3,660 1,049 -1,695 -2,083 -1,386 -
-
Tax Rate -12.43% 23.59% 20.63% 42.16% - - - -
Total Cost 142,183 114,128 75,889 41,078 141,412 96,270 61,371 74.82%
-
Net Worth 78,403 74,525 72,611 70,586 69,417 70,411 70,774 7.04%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 78,403 74,525 72,611 70,586 69,417 70,411 70,774 7.04%
NOSH 98,004 98,060 98,123 98,037 97,771 97,793 98,297 -0.19%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 5.82% 4.70% 4.82% 2.64% -1.13% -2.09% -2.19% -
ROE 10.55% 6.99% 5.04% 1.49% -2.44% -2.96% -1.96% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 154.05 122.12 81.25 43.04 143.01 96.43 61.10 84.93%
EPS 8.44 5.31 3.73 1.07 -1.73 -2.13 -1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.76 0.74 0.72 0.71 0.72 0.72 7.25%
Adjusted Per Share Value based on latest NOSH - 98,037
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 7.74 6.14 4.09 2.16 7.17 4.83 3.08 84.52%
EPS 0.42 0.27 0.19 0.05 -0.09 -0.11 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0402 0.0382 0.0372 0.0362 0.0356 0.0361 0.0363 7.02%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.34 0.25 0.32 0.27 0.30 0.35 0.33 -
P/RPS 0.22 0.20 0.39 0.63 0.21 0.36 0.54 -44.95%
P/EPS 4.03 4.71 8.58 25.23 -17.30 -16.43 -23.40 -
EY 24.83 21.24 11.66 3.96 -5.78 -6.09 -4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.33 0.43 0.38 0.42 0.49 0.46 -4.38%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 22/10/10 28/07/10 29/04/10 28/01/10 26/10/09 23/07/09 27/04/09 -
Price 0.36 0.30 0.29 0.32 0.29 0.34 0.33 -
P/RPS 0.23 0.25 0.36 0.74 0.20 0.35 0.54 -43.30%
P/EPS 4.26 5.65 7.77 29.91 -16.73 -15.96 -23.40 -
EY 23.45 17.70 12.86 3.34 -5.98 -6.26 -4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.39 0.44 0.41 0.47 0.46 -1.45%

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