Highlights

[BSLCORP] QoQ Annualized Quarter Result on 2014-08-31 [#4]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 28-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2014
Quarter 31-Aug-2014  [#4]
Profit Trend QoQ -     -24.14%    YoY -     -119.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 97,592 94,844 95,772 94,883 93,133 90,850 93,384 2.98%
  QoQ % 2.90% -0.97% 0.94% 1.88% 2.51% -2.71% -
  Horiz. % 104.51% 101.56% 102.56% 101.61% 99.73% 97.29% 100.00%
PBT -4,641 -7,208 -8,916 -10,409 -7,497 -8,992 -7,784 -29.18%
  QoQ % 35.61% 19.16% 14.34% -38.84% 16.62% -15.52% -
  Horiz. % 59.63% 92.60% 114.54% 133.72% 96.32% 115.52% 100.00%
Tax -156 -86 -56 667 -345 -82 -68 74.03%
  QoQ % -81.40% -53.57% -108.40% 293.15% -321.14% -20.59% -
  Horiz. % 229.41% 126.47% 82.35% -980.88% 507.84% 120.59% 100.00%
NP -4,797 -7,294 -8,972 -9,742 -7,842 -9,074 -7,852 -28.02%
  QoQ % 34.23% 18.70% 7.90% -24.22% 13.57% -15.56% -
  Horiz. % 61.10% 92.89% 114.26% 124.07% 99.88% 115.56% 100.00%
NP to SH -4,836 -7,354 -9,028 -9,802 -7,896 -9,128 -7,952 -28.24%
  QoQ % 34.24% 18.54% 7.90% -24.14% 13.50% -14.79% -
  Horiz. % 60.81% 92.48% 113.53% 123.26% 99.30% 114.79% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 102,389 102,138 104,744 104,625 100,975 99,924 101,236 0.76%
  QoQ % 0.25% -2.49% 0.11% 3.61% 1.05% -1.30% -
  Horiz. % 101.14% 100.89% 103.47% 103.35% 99.74% 98.70% 100.00%
Net Worth 67,703 67,734 68,775 71,603 75,476 76,551 78,550 -9.44%
  QoQ % -0.04% -1.51% -3.95% -5.13% -1.40% -2.54% -
  Horiz. % 86.19% 86.23% 87.56% 91.16% 96.09% 97.46% 100.00%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 67,703 67,734 68,775 71,603 75,476 76,551 78,550 -9.44%
  QoQ % -0.04% -1.51% -3.95% -5.13% -1.40% -2.54% -
  Horiz. % 86.19% 86.23% 87.56% 91.16% 96.09% 97.46% 100.00%
NOSH 96,720 96,763 96,866 96,762 96,764 96,900 96,975 -0.18%
  QoQ % -0.04% -0.11% 0.11% -0.00% -0.14% -0.08% -
  Horiz. % 99.74% 99.78% 99.89% 99.78% 99.78% 99.92% 100.00%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin -4.92 % -7.69 % -9.37 % -10.27 % -8.42 % -9.99 % -8.41 % -30.07%
  QoQ % 36.02% 17.93% 8.76% -21.97% 15.72% -18.79% -
  Horiz. % 58.50% 91.44% 111.41% 122.12% 100.12% 118.79% 100.00%
ROE -7.14 % -10.86 % -13.13 % -13.69 % -10.46 % -11.92 % -10.12 % -20.76%
  QoQ % 34.25% 17.29% 4.09% -30.88% 12.25% -17.79% -
  Horiz. % 70.55% 107.31% 129.74% 135.28% 103.36% 117.79% 100.00%
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 100.90 98.02 98.87 98.06 96.25 93.76 96.30 3.16%
  QoQ % 2.94% -0.86% 0.83% 1.88% 2.66% -2.64% -
  Horiz. % 104.78% 101.79% 102.67% 101.83% 99.95% 97.36% 100.00%
EPS -5.00 -7.60 -9.32 -10.13 -8.16 -9.42 -8.20 -28.11%
  QoQ % 34.21% 18.45% 8.00% -24.14% 13.38% -14.88% -
  Horiz. % 60.98% 92.68% 113.66% 123.54% 99.51% 114.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7000 0.7000 0.7100 0.7400 0.7800 0.7900 0.8100 -9.28%
  QoQ % 0.00% -1.41% -4.05% -5.13% -1.27% -2.47% -
  Horiz. % 86.42% 86.42% 87.65% 91.36% 96.30% 97.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 98,000
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 99.58 96.78 97.73 96.82 95.03 92.70 95.29 2.98%
  QoQ % 2.89% -0.97% 0.94% 1.88% 2.51% -2.72% -
  Horiz. % 104.50% 101.56% 102.56% 101.61% 99.73% 97.28% 100.00%
EPS -4.93 -7.50 -9.21 -10.00 -8.06 -9.31 -8.11 -28.26%
  QoQ % 34.27% 18.57% 7.90% -24.07% 13.43% -14.80% -
  Horiz. % 60.79% 92.48% 113.56% 123.30% 99.38% 114.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6909 0.6912 0.7018 0.7307 0.7702 0.7811 0.8015 -9.43%
  QoQ % -0.04% -1.51% -3.96% -5.13% -1.40% -2.55% -
  Horiz. % 86.20% 86.24% 87.56% 91.17% 96.09% 97.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.2100 0.2200 0.2750 0.3000 0.2800 0.2750 0.2500 -
P/RPS 0.21 0.22 0.28 0.31 0.29 0.29 0.26 -13.28%
  QoQ % -4.55% -21.43% -9.68% 6.90% 0.00% 11.54% -
  Horiz. % 80.77% 84.62% 107.69% 119.23% 111.54% 111.54% 100.00%
P/EPS -4.20 -2.89 -2.95 -2.96 -3.43 -2.92 -3.05 23.80%
  QoQ % -45.33% 2.03% 0.34% 13.70% -17.47% 4.26% -
  Horiz. % 137.70% 94.75% 96.72% 97.05% 112.46% 95.74% 100.00%
EY -23.81 -34.55 -33.89 -33.77 -29.14 -34.25 -32.80 -19.24%
  QoQ % 31.09% -1.95% -0.36% -15.89% 14.92% -4.42% -
  Horiz. % 72.59% 105.34% 103.32% 102.96% 88.84% 104.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.30 0.31 0.39 0.41 0.36 0.35 0.31 -2.16%
  QoQ % -3.23% -20.51% -4.88% 13.89% 2.86% 12.90% -
  Horiz. % 96.77% 100.00% 125.81% 132.26% 116.13% 112.90% 100.00%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 28/07/15 29/04/15 27/01/15 28/10/14 25/07/14 28/04/14 23/01/14 -
Price 0.2050 0.2300 0.2250 0.2800 0.2950 0.2900 0.2600 -
P/RPS 0.20 0.23 0.23 0.29 0.31 0.31 0.27 -18.15%
  QoQ % -13.04% 0.00% -20.69% -6.45% 0.00% 14.81% -
  Horiz. % 74.07% 85.19% 85.19% 107.41% 114.81% 114.81% 100.00%
P/EPS -4.10 -3.03 -2.41 -2.76 -3.62 -3.08 -3.17 18.73%
  QoQ % -35.31% -25.73% 12.68% 23.76% -17.53% 2.84% -
  Horiz. % 129.34% 95.58% 76.03% 87.07% 114.20% 97.16% 100.00%
EY -24.39 -33.04 -41.42 -36.18 -27.66 -32.48 -31.54 -15.76%
  QoQ % 26.18% 20.23% -14.48% -30.80% 14.84% -2.98% -
  Horiz. % 77.33% 104.76% 131.33% 114.71% 87.70% 102.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.29 0.33 0.32 0.38 0.38 0.37 0.32 -6.36%
  QoQ % -12.12% 3.13% -15.79% 0.00% 2.70% 15.63% -
  Horiz. % 90.62% 103.13% 100.00% 118.75% 118.75% 115.62% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS