[BSLCORP] QoQ Cumulative Quarter Result on 31-Aug-2006 [#4]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- 57.0%
YoY- 16.14%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 73,047 48,041 24,133 90,265 62,134 38,333 20,059 136.88%
PBT 2,995 2,181 1,077 12,937 8,106 3,557 1,703 45.74%
Tax -903 -837 -430 -2,907 -1,772 -684 -345 90.03%
NP 2,092 1,344 647 10,030 6,334 2,873 1,358 33.42%
-
NP to SH 1,858 1,213 603 9,875 6,290 2,873 1,358 23.26%
-
Tax Rate 30.15% 38.38% 39.93% 22.47% 21.86% 19.23% 20.26% -
Total Cost 70,955 46,697 23,486 80,235 55,800 35,460 18,701 143.46%
-
Net Worth 65,518 68,475 67,108 64,833 56,508 55,664 49,084 21.25%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - - - 3,523 - - - -
Div Payout % - - - 35.68% - - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 65,518 68,475 67,108 64,833 56,508 55,664 49,084 21.25%
NOSH 97,789 97,822 97,258 93,962 92,636 89,781 81,807 12.64%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 2.86% 2.80% 2.68% 11.11% 10.19% 7.49% 6.77% -
ROE 2.84% 1.77% 0.90% 15.23% 11.13% 5.16% 2.77% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 74.70 49.11 24.81 96.07 67.07 42.70 24.52 110.29%
EPS 1.90 1.24 0.62 10.51 6.79 3.20 1.66 9.42%
DPS 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
NAPS 0.67 0.70 0.69 0.69 0.61 0.62 0.60 7.64%
Adjusted Per Share Value based on latest NOSH - 97,972
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 3.74 2.46 1.24 4.63 3.19 1.97 1.03 136.42%
EPS 0.10 0.06 0.03 0.51 0.32 0.15 0.07 26.87%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.0336 0.0351 0.0344 0.0332 0.029 0.0285 0.0252 21.16%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.61 0.98 0.99 0.88 0.86 0.94 0.70 -
P/RPS 0.82 2.00 3.99 0.92 1.28 2.20 2.85 -56.45%
P/EPS 32.11 79.03 159.68 8.37 12.67 29.38 42.17 -16.62%
EY 3.11 1.27 0.63 11.94 7.90 3.40 2.37 19.87%
DY 0.00 0.00 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 0.91 1.40 1.43 1.28 1.41 1.52 1.17 -15.43%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 30/07/07 20/04/07 25/01/07 30/10/06 27/07/06 28/04/06 07/02/06 -
Price 0.62 0.75 1.07 1.11 0.87 0.93 0.81 -
P/RPS 0.83 1.53 4.31 1.16 1.30 2.18 3.30 -60.18%
P/EPS 32.63 60.48 172.58 10.56 12.81 29.06 48.80 -23.55%
EY 3.06 1.65 0.58 9.47 7.80 3.44 2.05 30.64%
DY 0.00 0.00 0.00 3.38 0.00 0.00 0.00 -
P/NAPS 0.93 1.07 1.55 1.61 1.43 1.50 1.35 -22.01%

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