[BSLCORP] QoQ TTM Result on 31-May-2012 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- -37.19%
YoY- -52.93%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 122,943 130,794 146,534 163,215 178,442 184,701 181,519 -22.89%
PBT -1,308 492 3,509 4,885 7,204 7,224 6,998 -
Tax -987 -1,312 -1,705 -1,321 -741 -293 -354 98.21%
NP -2,295 -820 1,804 3,564 6,463 6,931 6,644 -
-
NP to SH -2,384 -863 1,764 3,741 5,956 6,203 5,927 -
-
Tax Rate - 266.67% 48.59% 27.04% 10.29% 4.06% 5.06% -
Total Cost 125,238 131,614 144,730 159,651 171,979 177,770 174,875 -19.97%
-
Net Worth 83,111 84,556 89,084 87,686 87,452 87,231 84,142 -0.81%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 83,111 84,556 89,084 87,686 87,452 87,231 84,142 -0.81%
NOSH 96,641 96,086 97,894 98,524 98,260 98,012 97,840 -0.81%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin -1.87% -0.63% 1.23% 2.18% 3.62% 3.75% 3.66% -
ROE -2.87% -1.02% 1.98% 4.27% 6.81% 7.11% 7.04% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 127.22 136.12 149.69 165.66 181.60 188.45 185.53 -22.25%
EPS -2.47 -0.90 1.80 3.80 6.06 6.33 6.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.88 0.91 0.89 0.89 0.89 0.86 0.00%
Adjusted Per Share Value based on latest NOSH - 98,524
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 6.30 6.71 7.51 8.37 9.15 9.47 9.31 -22.94%
EPS -0.12 -0.04 0.09 0.19 0.31 0.32 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0426 0.0433 0.0457 0.045 0.0448 0.0447 0.0431 -0.77%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.23 0.26 0.26 0.30 0.38 0.31 0.29 -
P/RPS 0.18 0.19 0.17 0.18 0.21 0.16 0.16 8.17%
P/EPS -9.32 -28.95 14.43 7.90 6.27 4.90 4.79 -
EY -10.73 -3.45 6.93 12.66 15.95 20.42 20.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.29 0.34 0.43 0.35 0.34 -14.25%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 26/04/13 23/01/13 29/10/12 27/07/12 30/04/12 30/01/12 27/10/11 -
Price 0.295 0.24 0.26 0.29 0.36 0.29 0.26 -
P/RPS 0.23 0.18 0.17 0.18 0.20 0.15 0.14 39.27%
P/EPS -11.96 -26.72 14.43 7.64 5.94 4.58 4.29 -
EY -8.36 -3.74 6.93 13.09 16.84 21.82 23.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.27 0.29 0.33 0.40 0.33 0.30 8.71%

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