[BSLCORP] QoQ Quarter Result on 31-May-2012 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- -365.93%
YoY- -137.24%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 26,587 32,339 30,785 33,232 34,438 48,079 47,466 -32.07%
PBT -1,306 506 97 -605 494 3,523 1,473 -
Tax 59 -50 -1,014 18 -266 -465 -630 -
NP -1,247 456 -917 -587 228 3,058 843 -
-
NP to SH -1,295 442 -930 -601 226 3,058 1,047 -
-
Tax Rate - 9.88% 1,045.36% - 53.85% 13.20% 42.77% -
Total Cost 27,834 31,883 31,702 33,819 34,210 45,021 46,623 -29.12%
-
Net Worth 83,111 84,556 89,084 87,686 87,452 87,231 84,142 -0.81%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 83,111 84,556 89,084 87,686 87,452 87,231 84,142 -0.81%
NOSH 96,641 96,086 97,894 98,524 98,260 98,012 97,840 -0.81%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin -4.69% 1.41% -2.98% -1.77% 0.66% 6.36% 1.78% -
ROE -1.56% 0.52% -1.04% -0.69% 0.26% 3.51% 1.24% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 27.51 33.66 31.45 33.73 35.05 49.05 48.51 -31.51%
EPS -1.34 0.46 -0.95 -0.61 0.23 3.12 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.88 0.91 0.89 0.89 0.89 0.86 0.00%
Adjusted Per Share Value based on latest NOSH - 98,524
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 1.36 1.66 1.58 1.70 1.77 2.46 2.43 -32.11%
EPS -0.07 0.02 -0.05 -0.03 0.01 0.16 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0426 0.0433 0.0457 0.045 0.0448 0.0447 0.0431 -0.77%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.23 0.26 0.26 0.30 0.38 0.31 0.29 -
P/RPS 0.84 0.77 0.83 0.89 1.08 0.63 0.60 25.17%
P/EPS -17.16 56.52 -27.37 -49.18 165.22 9.94 27.10 -
EY -5.83 1.77 -3.65 -2.03 0.61 10.06 3.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.29 0.34 0.43 0.35 0.34 -14.25%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 26/04/13 23/01/13 29/10/12 27/07/12 30/04/12 30/01/12 27/10/11 -
Price 0.295 0.24 0.26 0.29 0.36 0.29 0.26 -
P/RPS 1.07 0.71 0.83 0.86 1.03 0.59 0.54 57.82%
P/EPS -22.01 52.17 -27.37 -47.54 156.52 9.29 24.30 -
EY -4.54 1.92 -3.65 -2.10 0.64 10.76 4.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.27 0.29 0.33 0.40 0.33 0.30 8.71%

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