[BSLCORP] YoY Annualized Quarter Result on 31-May-2010 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- -5.15%
YoY- 349.98%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 115,874 154,332 178,737 159,673 125,734 131,108 97,396 2.93%
PBT -2,541 4,548 7,368 9,818 -2,040 7,649 3,993 -
Tax 26 -921 1,104 -2,316 -585 -2,712 -1,204 -
NP -2,514 3,626 8,472 7,502 -2,625 4,937 2,789 -
-
NP to SH -2,614 3,590 6,882 6,942 -2,777 4,366 2,477 -
-
Tax Rate - 20.25% -14.98% 23.59% - 35.46% 30.15% -
Total Cost 118,389 150,705 170,265 152,170 128,359 126,170 94,606 3.80%
-
Net Worth 82,517 87,155 84,237 74,525 70,411 69,618 65,518 3.91%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 82,517 87,155 84,237 74,525 70,411 69,618 65,518 3.91%
NOSH 97,079 97,927 97,950 98,060 97,793 98,053 97,789 -0.12%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin -2.17% 2.35% 4.74% 4.70% -2.09% 3.77% 2.86% -
ROE -3.17% 4.12% 8.17% 9.32% -3.94% 6.27% 3.78% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 119.36 157.60 182.48 162.83 128.57 133.71 99.60 3.05%
EPS -2.69 3.67 7.03 7.08 -2.84 4.45 2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.89 0.86 0.76 0.72 0.71 0.67 4.04%
Adjusted Per Share Value based on latest NOSH - 97,911
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 5.94 7.91 9.16 8.19 6.45 6.72 4.99 2.94%
EPS -0.13 0.18 0.35 0.36 -0.14 0.22 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0423 0.0447 0.0432 0.0382 0.0361 0.0357 0.0336 3.90%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.27 0.30 0.33 0.25 0.35 0.47 0.61 -
P/RPS 0.23 0.19 0.18 0.15 0.27 0.35 0.61 -14.99%
P/EPS -10.02 8.18 4.70 3.53 -12.32 10.55 24.08 -
EY -9.98 12.22 21.29 28.32 -8.11 9.48 4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.38 0.33 0.49 0.66 0.91 -15.97%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 30/07/13 27/07/12 27/07/11 28/07/10 23/07/09 29/07/08 30/07/07 -
Price 0.265 0.29 0.285 0.30 0.34 0.47 0.62 -
P/RPS 0.22 0.18 0.16 0.18 0.26 0.35 0.62 -15.84%
P/EPS -9.84 7.91 4.06 4.24 -11.97 10.55 24.47 -
EY -10.16 12.64 24.65 23.60 -8.35 9.48 4.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.33 0.39 0.47 0.66 0.93 -16.71%

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