Highlights

[BSLCORP] QoQ Cumulative 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 -     -65.52%    YoY -     -119.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 73,194 47,422 23,943 94,883 69,850 45,425 23,346 114.36%
  QoQ % 54.35% 98.06% -74.77% 35.84% 53.77% 94.57% -
  Horiz. % 313.52% 203.13% 102.56% 406.42% 299.19% 194.57% 100.00%
PBT -3,481 -3,604 -2,229 -10,409 -5,623 -4,496 -1,946 47.41%
  QoQ % 3.41% -61.69% 78.59% -85.11% -25.07% -131.04% -
  Horiz. % 178.88% 185.20% 114.54% 534.89% 288.95% 231.04% 100.00%
Tax -117 -43 -14 667 -259 -41 -17 262.24%
  QoQ % -172.09% -207.14% -102.10% 357.53% -531.71% -141.18% -
  Horiz. % 688.24% 252.94% 82.35% -3,923.53% 1,523.53% 241.18% 100.00%
NP -3,598 -3,647 -2,243 -9,742 -5,882 -4,537 -1,963 49.83%
  QoQ % 1.34% -62.59% 76.98% -65.62% -29.65% -131.13% -
  Horiz. % 183.29% 185.79% 114.26% 496.28% 299.64% 231.13% 100.00%
NP to SH -3,627 -3,677 -2,257 -9,802 -5,922 -4,564 -1,988 49.36%
  QoQ % 1.36% -62.92% 76.97% -65.52% -29.75% -129.58% -
  Horiz. % 182.44% 184.96% 113.53% 493.06% 297.89% 229.58% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 76,792 51,069 26,186 104,625 75,732 49,962 25,309 109.73%
  QoQ % 50.37% 95.02% -74.97% 38.15% 51.58% 97.41% -
  Horiz. % 303.42% 201.78% 103.47% 413.39% 299.23% 197.41% 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 -5.36 % -5.43 % -3.28 % -13.69 % -7.85 % -5.96 % -2.53 % 65.03%
  QoQ % 1.29% -65.55% 76.04% -74.39% -31.71% -135.57% -
  Horiz. % 211.86% 214.62% 129.64% 541.11% 310.28% 235.57% 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 75.68 49.01 24.72 98.06 72.19 46.88 24.07 114.77%
  QoQ % 54.42% 98.26% -74.79% 35.84% 53.99% 94.77% -
  Horiz. % 314.42% 203.61% 102.70% 407.40% 299.92% 194.77% 100.00%
EPS -3.75 -3.80 -2.33 -10.13 -6.12 -4.71 -2.05 49.63%
  QoQ % 1.32% -63.09% 77.00% -65.52% -29.94% -129.76% -
  Horiz. % 182.93% 185.37% 113.66% 494.15% 298.54% 229.76% 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 74.69 48.39 24.43 96.82 71.28 46.35 23.82 114.38%
  QoQ % 54.35% 98.08% -74.77% 35.83% 53.79% 94.58% -
  Horiz. % 313.56% 203.15% 102.56% 406.47% 299.24% 194.58% 100.00%
EPS -3.70 -3.75 -2.30 -10.00 -6.04 -4.66 -2.03 49.27%
  QoQ % 1.33% -63.04% 77.00% -65.56% -29.61% -129.56% -
  Horiz. % 182.27% 184.73% 113.30% 492.61% 297.54% 229.56% 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 0.28 0.45 1.11 0.31 0.39 0.59 1.04 -58.34%
  QoQ % -37.78% -59.46% 258.06% -20.51% -33.90% -43.27% -
  Horiz. % 26.92% 43.27% 106.73% 29.81% 37.50% 56.73% 100.00%
P/EPS -5.60 -5.79 -11.80 -2.96 -4.58 -5.84 -12.20 -40.52%
  QoQ % 3.28% 50.93% -298.65% 35.37% 21.58% 52.13% -
  Horiz. % 45.90% 47.46% 96.72% 24.26% 37.54% 47.87% 100.00%
EY -17.86 -17.27 -8.47 -33.77 -21.86 -17.13 -8.20 68.11%
  QoQ % -3.42% -103.90% 74.92% -54.48% -27.61% -108.90% -
  Horiz. % 217.80% 210.61% 103.29% 411.83% 266.59% 208.90% 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 0.27 0.47 0.91 0.29 0.41 0.62 1.08 -60.35%
  QoQ % -42.55% -48.35% 213.79% -29.27% -33.87% -42.59% -
  Horiz. % 25.00% 43.52% 84.26% 26.85% 37.96% 57.41% 100.00%
P/EPS -5.47 -6.05 -9.66 -2.76 -4.82 -6.16 -12.68 -42.94%
  QoQ % 9.59% 37.37% -250.00% 42.74% 21.75% 51.42% -
  Horiz. % 43.14% 47.71% 76.18% 21.77% 38.01% 48.58% 100.00%
EY -18.29 -16.52 -10.36 -36.18 -20.75 -16.24 -7.88 75.39%
  QoQ % -10.71% -59.46% 71.37% -74.36% -27.77% -106.09% -
  Horiz. % 232.11% 209.64% 131.47% 459.14% 263.32% 206.09% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
3. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
4. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
5. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
6. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
7. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS