[BSLCORP] QoQ TTM Result on 29-Feb-2012 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- -3.98%
YoY- -24.43%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 130,794 146,534 163,215 178,442 184,701 181,519 175,191 -17.65%
PBT 492 3,509 4,885 7,204 7,224 6,998 7,080 -83.01%
Tax -1,312 -1,705 -1,321 -741 -293 -354 1,887 -
NP -820 1,804 3,564 6,463 6,931 6,644 8,967 -
-
NP to SH -863 1,764 3,741 5,956 6,203 5,927 7,948 -
-
Tax Rate 266.67% 48.59% 27.04% 10.29% 4.06% 5.06% -26.65% -
Total Cost 131,614 144,730 159,651 171,979 177,770 174,875 166,224 -14.37%
-
Net Worth 84,556 89,084 87,686 87,452 87,231 84,142 84,123 0.34%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 84,556 89,084 87,686 87,452 87,231 84,142 84,123 0.34%
NOSH 96,086 97,894 98,524 98,260 98,012 97,840 97,818 -1.18%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin -0.63% 1.23% 2.18% 3.62% 3.75% 3.66% 5.12% -
ROE -1.02% 1.98% 4.27% 6.81% 7.11% 7.04% 9.45% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 136.12 149.69 165.66 181.60 188.45 185.53 179.10 -16.67%
EPS -0.90 1.80 3.80 6.06 6.33 6.06 8.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.91 0.89 0.89 0.89 0.86 0.86 1.54%
Adjusted Per Share Value based on latest NOSH - 98,260
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 6.71 7.51 8.37 9.15 9.47 9.31 8.98 -17.61%
EPS -0.04 0.09 0.19 0.31 0.32 0.30 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0433 0.0457 0.045 0.0448 0.0447 0.0431 0.0431 0.30%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.26 0.26 0.30 0.38 0.31 0.29 0.33 -
P/RPS 0.19 0.17 0.18 0.21 0.16 0.16 0.18 3.66%
P/EPS -28.95 14.43 7.90 6.27 4.90 4.79 4.06 -
EY -3.45 6.93 12.66 15.95 20.42 20.89 24.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.34 0.43 0.35 0.34 0.38 -14.54%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 29/10/12 27/07/12 30/04/12 30/01/12 27/10/11 27/07/11 -
Price 0.24 0.26 0.29 0.36 0.29 0.26 0.285 -
P/RPS 0.18 0.17 0.18 0.20 0.15 0.14 0.16 8.14%
P/EPS -26.72 14.43 7.64 5.94 4.58 4.29 3.51 -
EY -3.74 6.93 13.09 16.84 21.82 23.30 28.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.33 0.40 0.33 0.30 0.33 -12.48%

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