[BSLCORP] YoY Annualized Quarter Result on 30-Nov-2008 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -80.38%
YoY- -85.62%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 192,316 179,588 168,768 144,692 131,708 96,532 80,236 15.67%
PBT 14,092 13,188 7,704 2,516 9,164 4,308 6,812 12.87%
Tax -1,860 -2,016 -3,248 -1,300 -2,164 -1,720 -1,380 5.09%
NP 12,232 11,172 4,456 1,216 7,000 2,588 5,432 14.47%
-
NP to SH 12,232 11,172 4,196 948 6,592 2,412 5,432 14.47%
-
Tax Rate 13.20% 15.29% 42.16% 51.67% 23.61% 39.93% 20.26% -
Total Cost 180,084 168,416 164,312 143,476 124,708 93,944 74,804 15.76%
-
Net Worth 87,231 0 70,586 73,075 69,647 67,108 49,084 10.05%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 87,231 0 70,586 73,075 69,647 67,108 49,084 10.05%
NOSH 98,012 97,898 98,037 98,750 98,095 97,258 81,807 3.05%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 6.36% 6.22% 2.64% 0.84% 5.31% 2.68% 6.77% -
ROE 14.02% 0.00% 5.94% 1.30% 9.46% 3.59% 11.07% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 196.22 183.44 172.15 146.52 134.27 99.25 98.08 12.24%
EPS 12.48 11.40 4.28 0.96 6.72 2.48 6.64 11.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.00 0.72 0.74 0.71 0.69 0.60 6.78%
Adjusted Per Share Value based on latest NOSH - 98,750
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 9.86 9.21 8.65 7.42 6.75 4.95 4.11 15.69%
EPS 0.63 0.57 0.22 0.05 0.34 0.12 0.28 14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0447 0.00 0.0362 0.0375 0.0357 0.0344 0.0252 10.01%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.31 0.41 0.27 0.26 0.51 0.99 0.70 -
P/RPS 0.16 0.22 0.16 0.18 0.38 1.00 0.71 -21.98%
P/EPS 2.48 3.59 6.31 27.08 7.59 39.92 10.54 -21.41%
EY 40.26 27.83 15.85 3.69 13.18 2.51 9.49 27.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 0.38 0.35 0.72 1.43 1.17 -18.21%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/01/12 21/01/11 28/01/10 21/01/09 29/01/08 25/01/07 07/02/06 -
Price 0.29 0.37 0.32 0.30 0.50 1.07 0.81 -
P/RPS 0.15 0.20 0.19 0.20 0.37 1.08 0.83 -24.79%
P/EPS 2.32 3.24 7.48 31.25 7.44 43.15 12.20 -24.15%
EY 43.03 30.84 13.38 3.20 13.44 2.32 8.20 31.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.00 0.44 0.41 0.70 1.55 1.35 -20.91%

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