Highlights

[BSLCORP] QoQ TTM 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 -     -28.18%    YoY -     -134.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 98,227 96,879 95,479 94,882 95,152 98,708 103,216 -3.25%
  QoQ % 1.39% 1.47% 0.63% -0.28% -3.60% -4.37% -
  Horiz. % 95.17% 93.86% 92.50% 91.93% 92.19% 95.63% 100.00%
PBT -9,854 -11,056 -12,308 -12,025 -8,356 -8,335 -7,013 25.48%
  QoQ % 10.87% 10.17% -2.35% -43.91% -0.25% -18.85% -
  Horiz. % 140.51% 157.65% 175.50% 171.47% 119.15% 118.85% 100.00%
Tax 810 664 670 667 -529 -298 -216 -
  QoQ % 21.99% -0.90% 0.45% 226.09% -77.52% -37.96% -
  Horiz. % -375.00% -307.41% -310.19% -308.80% 244.91% 137.96% 100.00%
NP -9,044 -10,392 -11,638 -11,358 -8,885 -8,633 -7,229 16.12%
  QoQ % 12.97% 10.71% -2.47% -27.83% -2.92% -19.42% -
  Horiz. % 125.11% 143.75% 160.99% 157.12% 122.91% 119.42% 100.00%
NP to SH -9,094 -10,455 -11,687 -11,418 -8,908 -8,656 -7,298 15.81%
  QoQ % 13.02% 10.54% -2.36% -28.18% -2.91% -18.61% -
  Horiz. % 124.61% 143.26% 160.14% 156.45% 122.06% 118.61% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 107,271 107,271 107,117 106,240 104,037 107,341 110,445 -1.93%
  QoQ % 0.00% 0.14% 0.83% 2.12% -3.08% -2.81% -
  Horiz. % 97.13% 97.13% 96.99% 96.19% 94.20% 97.19% 100.00%
Net Worth 67,666 67,666 68,775 71,595 75,715 76,491 78,550 -9.47%
  QoQ % 0.00% -1.61% -3.94% -5.44% -1.01% -2.62% -
  Horiz. % 86.14% 86.14% 87.56% 91.15% 96.39% 97.38% 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 0 0 0 0 0 0 0 -
  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 67,666 67,666 68,775 71,595 75,715 76,491 78,550 -9.47%
  QoQ % 0.00% -1.61% -3.94% -5.44% -1.01% -2.62% -
  Horiz. % 86.14% 86.14% 87.56% 91.15% 96.39% 97.38% 100.00%
NOSH 96,666 96,666 96,866 96,750 97,071 96,824 96,975 -0.21%
  QoQ % 0.00% -0.21% 0.12% -0.33% 0.25% -0.16% -
  Horiz. % 99.68% 99.68% 99.89% 99.77% 100.10% 99.84% 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 -9.21 % -10.73 % -12.19 % -11.97 % -9.34 % -8.75 % -7.00 % 20.09%
  QoQ % 14.17% 11.98% -1.84% -28.16% -6.74% -25.00% -
  Horiz. % 131.57% 153.29% 174.14% 171.00% 133.43% 125.00% 100.00%
ROE -13.44 % -15.45 % -16.99 % -15.95 % -11.77 % -11.32 % -9.29 % 27.94%
  QoQ % 13.01% 9.06% -6.52% -35.51% -3.98% -21.85% -
  Horiz. % 144.67% 166.31% 182.88% 171.69% 126.70% 121.85% 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 101.61 100.22 98.57 98.07 98.02 101.94 106.44 -3.05%
  QoQ % 1.39% 1.67% 0.51% 0.05% -3.85% -4.23% -
  Horiz. % 95.46% 94.16% 92.61% 92.14% 92.09% 95.77% 100.00%
EPS -9.41 -10.82 -12.07 -11.80 -9.18 -8.94 -7.53 16.03%
  QoQ % 13.03% 10.36% -2.29% -28.54% -2.68% -18.73% -
  Horiz. % 124.97% 143.69% 160.29% 156.71% 121.91% 118.73% 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 100.23 98.86 97.43 96.82 97.09 100.72 105.32 -3.25%
  QoQ % 1.39% 1.47% 0.63% -0.28% -3.60% -4.37% -
  Horiz. % 95.17% 93.87% 92.51% 91.93% 92.19% 95.63% 100.00%
EPS -9.28 -10.67 -11.93 -11.65 -9.09 -8.83 -7.45 15.79%
  QoQ % 13.03% 10.56% -2.40% -28.16% -2.94% -18.52% -
  Horiz. % 124.56% 143.22% 160.13% 156.38% 122.01% 118.52% 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 0.6905 0.6905 0.7018 0.7306 0.7726 0.7805 0.8015 -9.47%
  QoQ % 0.00% -1.61% -3.94% -5.44% -1.01% -2.62% -
  Horiz. % 86.15% 86.15% 87.56% 91.15% 96.39% 97.38% 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 0.27 0.23 -5.89%
  QoQ % -4.55% -21.43% -9.68% 6.90% 7.41% 17.39% -
  Horiz. % 91.30% 95.65% 121.74% 134.78% 126.09% 117.39% 100.00%
P/EPS -2.23 -2.03 -2.28 -2.54 -3.05 -3.08 -3.32 -23.32%
  QoQ % -9.85% 10.96% 10.24% 16.72% 0.97% 7.23% -
  Horiz. % 67.17% 61.14% 68.67% 76.51% 91.87% 92.77% 100.00%
EY -44.80 -49.16 -43.87 -39.34 -32.77 -32.51 -30.10 30.39%
  QoQ % 8.87% -12.06% -11.51% -20.05% -0.80% -8.01% -
  Horiz. % 148.84% 163.32% 145.75% 130.70% 108.87% 108.01% 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 0.30 0.28 0.24 -11.45%
  QoQ % -13.04% 0.00% -20.69% -3.33% 7.14% 16.67% -
  Horiz. % 83.33% 95.83% 95.83% 120.83% 125.00% 116.67% 100.00%
P/EPS -2.18 -2.13 -1.86 -2.37 -3.21 -3.24 -3.45 -26.38%
  QoQ % -2.35% -14.52% 21.52% 26.17% 0.93% 6.09% -
  Horiz. % 63.19% 61.74% 53.91% 68.70% 93.04% 93.91% 100.00%
EY -45.89 -47.02 -53.62 -42.15 -31.11 -30.83 -28.94 36.02%
  QoQ % 2.40% 12.31% -27.21% -35.49% -0.91% -6.53% -
  Horiz. % 158.57% 162.47% 185.28% 145.65% 107.50% 106.53% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

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