[BSLCORP] QoQ Quarter Result on 30-Nov-2006 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
25-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- -83.37%
YoY- -55.6%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 31,602 25,005 23,909 24,133 28,136 23,801 18,274 43.93%
PBT 1,373 814 1,182 1,077 4,838 4,549 1,853 -18.07%
Tax 1,230 -66 -407 -430 -1,098 -1,088 -339 -
NP 2,603 748 775 647 3,740 3,461 1,514 43.37%
-
NP to SH 2,437 646 687 603 3,625 3,417 1,514 37.22%
-
Tax Rate -89.58% 8.11% 34.43% 39.93% 22.70% 23.92% 18.29% -
Total Cost 28,999 24,257 23,134 23,486 24,396 20,340 16,760 43.98%
-
Net Worth 68,504 65,578 68,699 67,108 67,601 59,724 60,953 8.07%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 1,340 - - - 3,673 - - -
Div Payout % 55.02% - - - 101.35% - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 68,504 65,578 68,699 67,108 67,601 59,724 60,953 8.07%
NOSH 97,862 97,878 98,142 97,258 97,972 97,908 98,311 -0.30%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 8.24% 2.99% 3.24% 2.68% 13.29% 14.54% 8.28% -
ROE 3.56% 0.99% 1.00% 0.90% 5.36% 5.72% 2.48% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 32.29 25.55 24.36 24.81 28.72 24.31 18.59 44.35%
EPS 2.49 0.66 0.70 0.62 3.70 3.49 1.54 37.63%
DPS 1.37 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 0.70 0.67 0.70 0.69 0.69 0.61 0.62 8.40%
Adjusted Per Share Value based on latest NOSH - 97,258
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 1.62 1.28 1.23 1.24 1.44 1.22 0.94 43.60%
EPS 0.12 0.03 0.04 0.03 0.19 0.18 0.08 30.94%
DPS 0.07 0.00 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.0351 0.0336 0.0352 0.0344 0.0347 0.0306 0.0312 8.14%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.52 0.61 0.98 0.99 0.88 0.86 0.94 -
P/RPS 1.61 2.39 4.02 3.99 3.06 3.54 5.06 -53.29%
P/EPS 20.88 92.42 140.00 159.68 23.78 24.64 61.04 -50.99%
EY 4.79 1.08 0.71 0.63 4.20 4.06 1.64 103.92%
DY 2.63 0.00 0.00 0.00 4.26 0.00 0.00 -
P/NAPS 0.74 0.91 1.40 1.43 1.28 1.41 1.52 -38.03%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/10/07 30/07/07 20/04/07 25/01/07 30/10/06 27/07/06 28/04/06 -
Price 0.51 0.62 0.75 1.07 1.11 0.87 0.93 -
P/RPS 1.58 2.43 3.08 4.31 3.87 3.58 5.00 -53.50%
P/EPS 20.48 93.94 107.14 172.58 30.00 24.93 60.39 -51.27%
EY 4.88 1.06 0.93 0.58 3.33 4.01 1.66 104.81%
DY 2.69 0.00 0.00 0.00 3.38 0.00 0.00 -
P/NAPS 0.73 0.93 1.07 1.55 1.61 1.43 1.50 -38.04%

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