[BSLCORP] QoQ TTM Result on 28-Feb-2010 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 429.51%
YoY- 273.02%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 163,598 160,893 165,281 159,499 145,846 139,827 135,619 13.30%
PBT 10,290 8,919 7,528 4,274 -68 -1,365 932 395.10%
Tax 183 -125 -1,619 -806 -809 -322 -1,069 -
NP 10,473 8,794 5,909 3,468 -877 -1,687 -137 -
-
NP to SH 10,020 8,276 5,493 3,249 -986 -1,798 -479 -
-
Tax Rate -1.78% 1.40% 21.51% 18.86% - - 114.70% -
Total Cost 153,125 152,099 159,372 156,031 146,723 141,514 135,756 8.34%
-
Net Worth 0 77,348 74,412 72,392 70,586 69,775 70,681 -
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - 1,300 -
Div Payout % - - - - - - 0.00% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 0 77,348 74,412 72,392 70,586 69,775 70,681 -
NOSH 97,898 97,909 97,911 97,827 98,037 98,275 98,169 -0.18%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 6.40% 5.47% 3.58% 2.17% -0.60% -1.21% -0.10% -
ROE 0.00% 10.70% 7.38% 4.49% -1.40% -2.58% -0.68% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 167.11 164.33 168.81 163.04 148.77 142.28 138.15 13.51%
EPS 10.24 8.45 5.61 3.32 -1.01 -1.83 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
NAPS 0.00 0.79 0.76 0.74 0.72 0.71 0.72 -
Adjusted Per Share Value based on latest NOSH - 97,827
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 8.39 8.25 8.47 8.18 7.48 7.17 6.95 13.36%
EPS 0.51 0.42 0.28 0.17 -0.05 -0.09 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
NAPS 0.00 0.0397 0.0381 0.0371 0.0362 0.0358 0.0362 -
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.41 0.34 0.25 0.32 0.27 0.30 0.35 -
P/RPS 0.25 0.21 0.15 0.20 0.18 0.21 0.25 0.00%
P/EPS 4.01 4.02 4.46 9.64 -26.85 -16.40 -71.73 -
EY 24.96 24.86 22.44 10.38 -3.72 -6.10 -1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.80 -
P/NAPS 0.00 0.43 0.33 0.43 0.38 0.42 0.49 -
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 21/01/11 22/10/10 28/07/10 29/04/10 28/01/10 26/10/09 23/07/09 -
Price 0.37 0.36 0.30 0.29 0.32 0.29 0.34 -
P/RPS 0.22 0.22 0.18 0.18 0.22 0.20 0.25 -8.16%
P/EPS 3.61 4.26 5.35 8.73 -31.82 -15.85 -69.68 -
EY 27.66 23.48 18.70 11.45 -3.14 -6.31 -1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.91 -
P/NAPS 0.00 0.46 0.39 0.39 0.44 0.41 0.47 -

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