[BSLCORP] QoQ TTM Result on 31-Aug-2011 [#4]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- -25.43%
YoY- -28.38%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 163,215 178,442 184,701 181,519 175,191 166,759 163,598 -0.15%
PBT 4,885 7,204 7,224 6,998 7,080 7,892 10,290 -39.11%
Tax -1,321 -741 -293 -354 1,887 551 183 -
NP 3,564 6,463 6,931 6,644 8,967 8,443 10,473 -51.22%
-
NP to SH 3,741 5,956 6,203 5,927 7,948 7,881 10,020 -48.11%
-
Tax Rate 27.04% 10.29% 4.06% 5.06% -26.65% -6.98% -1.78% -
Total Cost 159,651 171,979 177,770 174,875 166,224 158,316 153,125 2.81%
-
Net Worth 87,686 87,452 87,231 84,142 84,123 82,774 0 -
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 87,686 87,452 87,231 84,142 84,123 82,774 0 -
NOSH 98,524 98,260 98,012 97,840 97,818 98,541 97,898 0.42%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 2.18% 3.62% 3.75% 3.66% 5.12% 5.06% 6.40% -
ROE 4.27% 6.81% 7.11% 7.04% 9.45% 9.52% 0.00% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 165.66 181.60 188.45 185.53 179.10 169.23 167.11 -0.57%
EPS 3.80 6.06 6.33 6.06 8.13 8.00 10.24 -48.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.89 0.86 0.86 0.84 0.00 -
Adjusted Per Share Value based on latest NOSH - 97,840
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 8.37 9.15 9.47 9.31 8.98 8.55 8.39 -0.15%
EPS 0.19 0.31 0.32 0.30 0.41 0.40 0.51 -48.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.045 0.0448 0.0447 0.0431 0.0431 0.0424 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.30 0.38 0.31 0.29 0.33 0.37 0.41 -
P/RPS 0.18 0.21 0.16 0.16 0.18 0.22 0.25 -19.65%
P/EPS 7.90 6.27 4.90 4.79 4.06 4.63 4.01 57.08%
EY 12.66 15.95 20.42 20.89 24.62 21.62 24.96 -36.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.35 0.34 0.38 0.44 0.00 -
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 27/07/12 30/04/12 30/01/12 27/10/11 27/07/11 27/04/11 21/01/11 -
Price 0.29 0.36 0.29 0.26 0.285 0.375 0.37 -
P/RPS 0.18 0.20 0.15 0.14 0.16 0.22 0.22 -12.51%
P/EPS 7.64 5.94 4.58 4.29 3.51 4.69 3.61 64.76%
EY 13.09 16.84 21.82 23.30 28.51 21.33 27.66 -39.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.33 0.30 0.33 0.45 0.00 -

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