[BSLCORP] QoQ Cumulative Quarter Result on 30-Nov-2010 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
21-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- -66.25%
YoY- 166.25%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 181,519 134,053 85,594 44,897 150,976 119,755 79,728 72.80%
PBT 6,999 5,526 3,811 3,297 7,821 7,364 4,837 27.84%
Tax 198 828 230 -504 972 -1,737 -998 -
NP 7,197 6,354 4,041 2,793 8,793 5,627 3,839 51.86%
-
NP to SH 6,209 5,162 3,547 2,793 8,275 5,207 3,660 42.10%
-
Tax Rate -2.83% -14.98% -6.04% 15.29% -12.43% 23.59% 20.63% -
Total Cost 174,322 127,699 81,553 42,104 142,183 114,128 75,889 73.82%
-
Net Worth 84,219 84,237 82,306 0 78,403 74,525 72,611 10.36%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 84,219 84,237 82,306 0 78,403 74,525 72,611 10.36%
NOSH 97,929 97,950 97,983 97,898 98,004 98,060 98,123 -0.13%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 3.96% 4.74% 4.72% 6.22% 5.82% 4.70% 4.82% -
ROE 7.37% 6.13% 4.31% 0.00% 10.55% 6.99% 5.04% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 185.36 136.86 87.36 45.86 154.05 122.12 81.25 73.03%
EPS 6.39 5.27 3.62 2.85 8.44 5.31 3.73 43.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.86 0.84 0.00 0.80 0.76 0.74 10.50%
Adjusted Per Share Value based on latest NOSH - 97,898
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 9.31 6.87 4.39 2.30 7.74 6.14 4.09 72.78%
EPS 0.32 0.26 0.18 0.14 0.42 0.27 0.19 41.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0432 0.0432 0.0422 0.00 0.0402 0.0382 0.0372 10.45%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.29 0.33 0.37 0.41 0.34 0.25 0.32 -
P/RPS 0.16 0.24 0.42 0.89 0.22 0.20 0.39 -44.69%
P/EPS 4.57 6.26 10.22 14.37 4.03 4.71 8.58 -34.21%
EY 21.86 15.97 9.78 6.96 24.83 21.24 11.66 51.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.44 0.00 0.43 0.33 0.43 -14.45%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 27/10/11 27/07/11 27/04/11 21/01/11 22/10/10 28/07/10 29/04/10 -
Price 0.26 0.285 0.375 0.37 0.36 0.30 0.29 -
P/RPS 0.14 0.21 0.43 0.81 0.23 0.25 0.36 -46.62%
P/EPS 4.10 5.41 10.36 12.97 4.26 5.65 7.77 -34.62%
EY 24.39 18.49 9.65 7.71 23.45 17.70 12.86 53.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.45 0.00 0.45 0.39 0.39 -16.00%

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