[BSLCORP] YoY Annualized Quarter Result on 31-Aug-2010 [#4]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
22-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- 19.19%
YoY- 588.2%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 112,210 146,534 181,519 150,976 139,828 139,649 104,649 1.16%
PBT -4,121 3,508 6,999 7,821 -1,262 8,157 4,368 -
Tax -250 -1,706 198 972 -322 -2,716 327 -
NP -4,371 1,802 7,197 8,793 -1,584 5,441 4,695 -
-
NP to SH -4,463 1,762 6,209 8,275 -1,695 4,833 4,295 -
-
Tax Rate - 48.63% -2.83% -12.43% - 33.30% -7.49% -
Total Cost 116,581 144,732 174,322 142,183 141,412 134,208 99,954 2.59%
-
Net Worth 80,528 89,078 84,219 78,403 69,417 72,499 68,638 2.69%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div - - - - - - 1,343 -
Div Payout % - - - - - - 31.28% -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 80,528 89,078 84,219 78,403 69,417 72,499 68,638 2.69%
NOSH 97,021 97,888 97,929 98,004 97,771 97,971 98,054 -0.17%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin -3.90% 1.23% 3.96% 5.82% -1.13% 3.90% 4.49% -
ROE -5.54% 1.98% 7.37% 10.55% -2.44% 6.67% 6.26% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 115.65 149.69 185.36 154.05 143.01 142.54 106.72 1.34%
EPS -4.60 1.80 6.39 8.44 -1.73 4.93 4.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.37 -
NAPS 0.83 0.91 0.86 0.80 0.71 0.74 0.70 2.87%
Adjusted Per Share Value based on latest NOSH - 97,909
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 5.75 7.51 9.31 7.74 7.17 7.16 5.36 1.17%
EPS -0.23 0.09 0.32 0.42 -0.09 0.25 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
NAPS 0.0413 0.0457 0.0432 0.0402 0.0356 0.0372 0.0352 2.69%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.295 0.26 0.29 0.34 0.30 0.41 0.52 -
P/RPS 0.26 0.17 0.16 0.22 0.21 0.29 0.49 -10.01%
P/EPS -6.41 14.44 4.57 4.03 -17.30 8.31 11.87 -
EY -15.59 6.92 21.86 24.83 -5.78 12.03 8.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.36 0.29 0.34 0.43 0.42 0.55 0.74 -11.30%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 25/10/13 29/10/12 27/10/11 22/10/10 26/10/09 28/10/08 30/10/07 -
Price 0.255 0.26 0.26 0.36 0.29 0.29 0.51 -
P/RPS 0.22 0.17 0.14 0.23 0.20 0.20 0.48 -12.18%
P/EPS -5.54 14.44 4.10 4.26 -16.73 5.88 11.64 -
EY -18.04 6.92 24.39 23.45 -5.98 17.01 8.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.69 -
P/NAPS 0.31 0.29 0.30 0.45 0.41 0.39 0.73 -13.29%

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