[BSLCORP] QoQ TTM Result on 30-Nov-2012 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -148.92%
YoY- -113.91%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 112,209 117,691 122,943 130,794 146,534 163,215 178,442 -26.53%
PBT -4,561 -1,809 -1,308 492 3,509 4,885 7,204 -
Tax -249 -993 -987 -1,312 -1,705 -1,321 -741 -51.56%
NP -4,810 -2,802 -2,295 -820 1,804 3,564 6,463 -
-
NP to SH -4,868 -2,890 -2,384 -863 1,764 3,741 5,956 -
-
Tax Rate - - - 266.67% 48.59% 27.04% 10.29% -
Total Cost 117,019 120,493 125,238 131,614 144,730 159,651 171,979 -22.58%
-
Net Worth 80,454 82,539 83,111 84,556 89,084 87,686 87,452 -5.39%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 80,454 82,539 83,111 84,556 89,084 87,686 87,452 -5.39%
NOSH 96,933 97,105 96,641 96,086 97,894 98,524 98,260 -0.89%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin -4.29% -2.38% -1.87% -0.63% 1.23% 2.18% 3.62% -
ROE -6.05% -3.50% -2.87% -1.02% 1.98% 4.27% 6.81% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 115.76 121.20 127.22 136.12 149.69 165.66 181.60 -25.87%
EPS -5.02 -2.98 -2.47 -0.90 1.80 3.80 6.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.85 0.86 0.88 0.91 0.89 0.89 -4.53%
Adjusted Per Share Value based on latest NOSH - 96,086
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 5.75 6.03 6.30 6.71 7.51 8.37 9.15 -26.57%
EPS -0.25 -0.15 -0.12 -0.04 0.09 0.19 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0412 0.0423 0.0426 0.0433 0.0457 0.045 0.0448 -5.41%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.295 0.27 0.23 0.26 0.26 0.30 0.38 -
P/RPS 0.25 0.22 0.18 0.19 0.17 0.18 0.21 12.29%
P/EPS -5.87 -9.07 -9.32 -28.95 14.43 7.90 6.27 -
EY -17.02 -11.02 -10.73 -3.45 6.93 12.66 15.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.27 0.30 0.29 0.34 0.43 -11.14%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 25/10/13 30/07/13 26/04/13 23/01/13 29/10/12 27/07/12 30/04/12 -
Price 0.255 0.265 0.295 0.24 0.26 0.29 0.36 -
P/RPS 0.22 0.22 0.23 0.18 0.17 0.18 0.20 6.54%
P/EPS -5.08 -8.90 -11.96 -26.72 14.43 7.64 5.94 -
EY -19.69 -11.23 -8.36 -3.74 6.93 13.09 16.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.34 0.27 0.29 0.33 0.40 -15.58%

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