[BSLCORP] QoQ Cumulative Quarter Result on 30-Nov-2012 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -74.91%
YoY- -85.55%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 112,210 86,906 58,926 32,339 146,534 115,749 82,517 22.67%
PBT -4,121 -1,906 -799 506 3,508 3,411 4,017 -
Tax -250 20 8 -50 -1,706 -691 -709 -49.99%
NP -4,371 -1,886 -791 456 1,802 2,720 3,308 -
-
NP to SH -4,463 -1,961 -853 442 1,762 2,693 3,295 -
-
Tax Rate - - - 9.88% 48.63% 20.26% 17.65% -
Total Cost 116,581 88,792 59,717 31,883 144,732 113,029 79,209 29.29%
-
Net Worth 80,528 82,517 83,361 84,556 89,078 87,155 87,278 -5.21%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 80,528 82,517 83,361 84,556 89,078 87,155 87,278 -5.21%
NOSH 97,021 97,079 96,931 96,086 97,888 97,927 98,065 -0.70%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin -3.90% -2.17% -1.34% 1.41% 1.23% 2.35% 4.01% -
ROE -5.54% -2.38% -1.02% 0.52% 1.98% 3.09% 3.78% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 115.65 89.52 60.79 33.66 149.69 118.20 84.14 23.55%
EPS -4.60 -2.02 -0.88 0.46 1.80 2.75 3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.85 0.86 0.88 0.91 0.89 0.89 -4.53%
Adjusted Per Share Value based on latest NOSH - 96,086
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 58.30 45.16 30.62 16.80 76.14 60.14 42.88 22.65%
EPS -2.32 -1.02 -0.44 0.23 0.92 1.40 1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4184 0.4288 0.4331 0.4394 0.4629 0.4529 0.4535 -5.21%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.295 0.27 0.23 0.26 0.26 0.30 0.38 -
P/RPS 0.26 0.30 0.38 0.77 0.17 0.25 0.45 -30.56%
P/EPS -6.41 -13.37 -26.14 56.52 14.44 10.91 11.31 -
EY -15.59 -7.48 -3.83 1.77 6.92 9.17 8.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.27 0.30 0.29 0.34 0.43 -11.14%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 25/10/13 30/07/13 26/04/13 23/01/13 29/10/12 27/07/12 30/04/12 -
Price 0.255 0.265 0.295 0.24 0.26 0.29 0.36 -
P/RPS 0.22 0.30 0.49 0.71 0.17 0.25 0.43 -35.95%
P/EPS -5.54 -13.12 -33.52 52.17 14.44 10.55 10.71 -
EY -18.04 -7.62 -2.98 1.92 6.92 9.48 9.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.34 0.27 0.29 0.33 0.40 -15.58%

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