[BSLCORP] YoY Annualized Quarter Result on 31-Aug-2015 [#4]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-Aug-2015 [#4]
Profit Trend
QoQ- 26.22%
YoY- 63.6%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 163,181 149,624 108,262 98,076 94,883 112,210 146,534 1.80%
PBT -2,160 7,081 5,183 -2,676 -10,409 -4,121 3,508 -
Tax -345 -2,817 -585 -852 667 -250 -1,706 -23.37%
NP -2,505 4,264 4,598 -3,528 -9,742 -4,371 1,802 -
-
NP to SH -1,101 3,059 4,762 -3,568 -9,802 -4,463 1,762 -
-
Tax Rate - 39.78% 11.29% - - - 48.63% -
Total Cost 165,686 145,360 103,664 101,604 104,625 116,581 144,732 2.27%
-
Net Worth 110,165 77,312 74,527 66,756 71,603 80,528 89,078 3.60%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 110,165 77,312 74,527 66,756 71,603 80,528 89,078 3.60%
NOSH 98,000 98,000 96,788 96,748 96,762 97,021 97,888 0.01%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin -1.54% 2.85% 4.25% -3.60% -10.27% -3.90% 1.23% -
ROE -1.00% 3.96% 6.39% -5.34% -13.69% -5.54% 1.98% -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 168.86 154.83 111.85 101.37 98.06 115.65 149.69 2.02%
EPS -1.14 3.17 4.92 -3.69 -10.13 -4.60 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.80 0.77 0.69 0.74 0.83 0.91 3.82%
Adjusted Per Share Value based on latest NOSH - 96,250
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 8.37 7.67 5.55 5.03 4.86 5.75 7.51 1.82%
EPS -0.06 0.16 0.24 -0.18 -0.50 -0.23 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0565 0.0396 0.0382 0.0342 0.0367 0.0413 0.0457 3.59%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.41 0.515 0.25 0.175 0.30 0.295 0.26 -
P/RPS 0.24 0.33 0.22 0.17 0.31 0.26 0.17 5.91%
P/EPS -35.99 16.27 5.08 -4.75 -2.96 -6.41 14.44 -
EY -2.78 6.15 19.68 -21.07 -33.77 -15.59 6.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.64 0.32 0.25 0.41 0.36 0.29 3.66%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 11/10/18 26/10/17 27/10/16 27/10/15 28/10/14 25/10/13 29/10/12 -
Price 0.36 0.615 0.23 0.25 0.28 0.255 0.26 -
P/RPS 0.21 0.40 0.21 0.25 0.29 0.22 0.17 3.58%
P/EPS -31.60 19.43 4.67 -6.78 -2.76 -5.54 14.44 -
EY -3.16 5.15 21.39 -14.75 -36.18 -18.04 6.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.77 0.30 0.36 0.38 0.31 0.29 1.65%

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