[BSLCORP] YoY Cumulative Quarter Result on 30-Nov-2013 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- 55.46%
YoY- -549.77%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Cumulative Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 29,594 26,228 23,943 23,346 32,339 48,079 44,897 -6.70%
PBT 923 311 -2,229 -1,946 506 3,523 3,297 -19.10%
Tax -165 -90 -14 -17 -50 -465 -504 -16.96%
NP 758 221 -2,243 -1,963 456 3,058 2,793 -19.52%
-
NP to SH 517 277 -2,257 -1,988 442 3,058 2,793 -24.48%
-
Tax Rate 17.88% 28.94% - - 9.88% 13.20% 15.29% -
Total Cost 28,836 26,007 26,186 25,309 31,883 45,021 42,104 -6.10%
-
Net Worth 74,471 65,906 68,775 78,550 84,556 87,231 0 -
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 74,471 65,906 68,775 78,550 84,556 87,231 0 -
NOSH 98,000 95,517 96,866 96,975 96,086 98,012 97,898 0.01%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 2.56% 0.84% -9.37% -8.41% 1.41% 6.36% 6.22% -
ROE 0.69% 0.42% -3.28% -2.53% 0.52% 3.51% 0.00% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 30.60 27.46 24.72 24.07 33.66 49.05 45.86 -6.51%
EPS 0.53 0.29 -2.33 -2.05 0.46 3.12 2.85 -24.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.69 0.71 0.81 0.88 0.89 0.00 -
Adjusted Per Share Value based on latest NOSH - 96,975
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 15.38 13.63 12.44 12.13 16.80 24.98 23.33 -6.70%
EPS 0.27 0.14 -1.17 -1.03 0.23 1.59 1.45 -24.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.387 0.3425 0.3574 0.4081 0.4394 0.4533 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.30 0.205 0.275 0.25 0.26 0.31 0.41 -
P/RPS 0.98 0.75 1.11 1.04 0.77 0.63 0.89 1.61%
P/EPS 56.12 70.69 -11.80 -12.20 56.52 9.94 14.37 25.46%
EY 1.78 1.41 -8.47 -8.20 1.77 10.06 6.96 -20.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.39 0.31 0.30 0.35 0.00 -
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 20/01/17 22/01/16 27/01/15 23/01/14 23/01/13 30/01/12 21/01/11 -
Price 0.33 0.24 0.225 0.26 0.24 0.29 0.37 -
P/RPS 1.08 0.87 0.91 1.08 0.71 0.59 0.81 4.90%
P/EPS 61.73 82.76 -9.66 -12.68 52.17 9.29 12.97 29.66%
EY 1.62 1.21 -10.36 -7.88 1.92 10.76 7.71 -22.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.32 0.32 0.27 0.33 0.00 -

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