[BSLCORP] YoY TTM Result on 30-Nov-2005 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
07-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- 58.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 142,894 113,443 94,344 40,267 52.47%
PBT 6,535 5,660 12,317 5,282 7.34%
Tax -2,447 216 -2,955 -1,608 15.00%
NP 4,088 5,876 9,362 3,674 3.61%
-
NP to SH 3,468 5,418 9,159 3,674 -1.90%
-
Tax Rate 37.44% -3.82% 23.99% 30.44% -
Total Cost 138,806 107,567 84,982 36,593 55.89%
-
Net Worth 73,075 69,647 67,108 49,084 14.17%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div 1,300 1,340 3,673 - -
Div Payout % 37.51% 24.75% 40.11% - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 73,075 69,647 67,108 49,084 14.17%
NOSH 98,750 98,095 97,258 81,807 6.46%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 2.86% 5.18% 9.92% 9.12% -
ROE 4.75% 7.78% 13.65% 7.49% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 144.70 115.65 97.00 49.22 43.20%
EPS 3.51 5.52 9.42 4.49 -7.87%
DPS 1.33 1.37 3.75 0.00 -
NAPS 0.74 0.71 0.69 0.60 7.23%
Adjusted Per Share Value based on latest NOSH - 81,807
30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 74.25 58.94 49.02 20.92 52.47%
EPS 1.80 2.82 4.76 1.91 -1.95%
DPS 0.68 0.70 1.91 0.00 -
NAPS 0.3797 0.3619 0.3487 0.255 14.17%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.26 0.51 0.99 0.70 -
P/RPS 0.18 0.44 1.02 1.42 -49.73%
P/EPS 7.40 9.23 10.51 15.59 -21.97%
EY 13.51 10.83 9.51 6.42 28.11%
DY 5.12 2.69 3.79 0.00 -
P/NAPS 0.35 0.72 1.43 1.17 -33.09%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 21/01/09 29/01/08 25/01/07 - -
Price 0.30 0.50 1.07 0.00 -
P/RPS 0.21 0.43 1.10 0.00 -
P/EPS 8.54 9.05 11.36 0.00 -
EY 11.71 11.05 8.80 0.00 -
DY 4.43 2.74 3.50 0.00 -
P/NAPS 0.41 0.70 1.55 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