[BSLCORP] QoQ TTM Result on 28-Feb-2014 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- -18.61%
YoY- -263.09%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 95,479 94,882 95,152 98,708 103,216 112,209 117,691 -13.00%
PBT -12,308 -12,025 -8,356 -8,335 -7,013 -4,561 -1,809 258.64%
Tax 670 667 -529 -298 -216 -249 -993 -
NP -11,638 -11,358 -8,885 -8,633 -7,229 -4,810 -2,802 158.16%
-
NP to SH -11,687 -11,418 -8,908 -8,656 -7,298 -4,868 -2,890 153.61%
-
Tax Rate - - - - - - - -
Total Cost 107,117 106,240 104,037 107,341 110,445 117,019 120,493 -7.53%
-
Net Worth 68,775 71,595 75,715 76,491 78,550 80,454 82,539 -11.44%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 68,775 71,595 75,715 76,491 78,550 80,454 82,539 -11.44%
NOSH 96,866 96,750 97,071 96,824 96,975 96,933 97,105 -0.16%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin -12.19% -11.97% -9.34% -8.75% -7.00% -4.29% -2.38% -
ROE -16.99% -15.95% -11.77% -11.32% -9.29% -6.05% -3.50% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 98.57 98.07 98.02 101.94 106.44 115.76 121.20 -12.86%
EPS -12.07 -11.80 -9.18 -8.94 -7.53 -5.02 -2.98 153.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.74 0.78 0.79 0.81 0.83 0.85 -11.29%
Adjusted Per Share Value based on latest NOSH - 96,824
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 4.89 4.86 4.88 5.06 5.29 5.75 6.03 -13.02%
EPS -0.60 -0.59 -0.46 -0.44 -0.37 -0.25 -0.15 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0353 0.0367 0.0388 0.0392 0.0403 0.0412 0.0423 -11.35%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.275 0.30 0.28 0.275 0.25 0.295 0.27 -
P/RPS 0.28 0.31 0.29 0.27 0.23 0.25 0.22 17.42%
P/EPS -2.28 -2.54 -3.05 -3.08 -3.32 -5.87 -9.07 -60.13%
EY -43.87 -39.34 -32.77 -32.51 -30.10 -17.02 -11.02 150.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.36 0.35 0.31 0.36 0.32 14.08%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 27/01/15 28/10/14 25/07/14 28/04/14 23/01/14 25/10/13 30/07/13 -
Price 0.225 0.28 0.295 0.29 0.26 0.255 0.265 -
P/RPS 0.23 0.29 0.30 0.28 0.24 0.22 0.22 3.00%
P/EPS -1.86 -2.37 -3.21 -3.24 -3.45 -5.08 -8.90 -64.74%
EY -53.62 -42.15 -31.11 -30.83 -28.94 -19.69 -11.23 183.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.38 0.38 0.37 0.32 0.31 0.31 2.13%

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