Highlights

[BSLCORP] YoY Quarter Result on 2013-08-31 [#4]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 25-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2013
Quarter 31-Aug-2013  [#4]
Profit Trend QoQ -     -162.69%    YoY -     -212.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 26,155 24,882 25,033 25,303 30,785 47,466 41,138 -7.26%
  YoY % 5.12% -0.60% -1.07% -17.81% -35.14% 15.38% -
  Horiz. % 63.58% 60.48% 60.85% 61.51% 74.83% 115.38% 100.00%
PBT 5,269 823 -6,324 -2,655 97 1,473 1,555 22.53%
  YoY % 540.22% 113.01% -138.19% -2,837.11% -93.41% -5.27% -
  Horiz. % 338.84% 52.93% -406.69% -170.74% 6.24% 94.73% 100.00%
Tax 23 -735 926 -270 -1,014 -630 1,611 -50.71%
  YoY % 103.13% -179.37% 442.96% 73.37% -60.95% -139.11% -
  Horiz. % 1.43% -45.62% 57.48% -16.76% -62.94% -39.11% 100.00%
NP 5,292 88 -5,398 -2,925 -917 843 3,166 8.93%
  YoY % 5,913.64% 101.63% -84.55% -218.97% -208.78% -73.37% -
  Horiz. % 167.15% 2.78% -170.50% -92.39% -28.96% 26.63% 100.00%
NP to SH 5,343 77 -5,418 -2,908 -930 1,047 3,068 9.68%
  YoY % 6,838.96% 101.42% -86.31% -212.69% -188.83% -65.87% -
  Horiz. % 174.15% 2.51% -176.60% -94.78% -30.31% 34.13% 100.00%
Tax Rate -0.44 % 89.31 % - % - % 1,045.36 % 42.77 % -103.60 % -59.72%
  YoY % -100.49% 0.00% 0.00% 0.00% 2,344.14% 141.28% -
  Horiz. % 0.42% -86.21% 0.00% 0.00% -1,009.03% -41.28% 100.00%
Total Cost 20,863 24,794 30,431 28,228 31,702 46,623 37,972 -9.49%
  YoY % -15.85% -18.52% 7.80% -10.96% -32.00% 22.78% -
  Horiz. % 54.94% 65.30% 80.14% 74.34% 83.49% 122.78% 100.00%
Net Worth 74,530 66,412 71,595 80,454 89,084 84,142 77,348 -0.62%
  YoY % 12.22% -7.24% -11.01% -9.69% 5.87% 8.78% -
  Horiz. % 96.36% 85.86% 92.56% 104.02% 115.17% 108.78% 100.00%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 74,530 66,412 71,595 80,454 89,084 84,142 77,348 -0.62%
  YoY % 12.22% -7.24% -11.01% -9.69% 5.87% 8.78% -
  Horiz. % 96.36% 85.86% 92.56% 104.02% 115.17% 108.78% 100.00%
NOSH 96,793 96,250 96,750 96,933 97,894 97,840 97,909 -0.19%
  YoY % 0.56% -0.52% -0.19% -0.98% 0.06% -0.07% -
  Horiz. % 98.86% 98.30% 98.82% 99.00% 99.98% 99.93% 100.00%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 20.23 % 0.35 % -21.56 % -11.56 % -2.98 % 1.78 % 7.70 % 17.45%
  YoY % 5,680.00% 101.62% -86.51% -287.92% -267.42% -76.88% -
  Horiz. % 262.73% 4.55% -280.00% -150.13% -38.70% 23.12% 100.00%
ROE 7.17 % 0.12 % -7.57 % -3.61 % -1.04 % 1.24 % 3.97 % 10.34%
  YoY % 5,875.00% 101.59% -109.70% -247.12% -183.87% -68.77% -
  Horiz. % 180.60% 3.02% -190.68% -90.93% -26.20% 31.23% 100.00%
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 27.02 25.85 25.87 26.10 31.45 48.51 42.02 -7.09%
  YoY % 4.53% -0.08% -0.88% -17.01% -35.17% 15.45% -
  Horiz. % 64.30% 61.52% 61.57% 62.11% 74.85% 115.45% 100.00%
EPS 5.52 0.08 -5.60 -3.00 -0.95 1.06 3.13 9.91%
  YoY % 6,800.00% 101.43% -86.67% -215.79% -189.62% -66.13% -
  Horiz. % 176.36% 2.56% -178.91% -95.85% -30.35% 33.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7700 0.6900 0.7400 0.8300 0.9100 0.8600 0.7900 -0.43%
  YoY % 11.59% -6.76% -10.84% -8.79% 5.81% 8.86% -
  Horiz. % 97.47% 87.34% 93.67% 105.06% 115.19% 108.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 98,000
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 26.69 25.39 25.54 25.82 31.41 48.43 41.98 -7.26%
  YoY % 5.12% -0.59% -1.08% -17.80% -35.14% 15.36% -
  Horiz. % 63.58% 60.48% 60.84% 61.51% 74.82% 115.36% 100.00%
EPS 5.45 0.08 -5.53 -2.97 -0.95 1.07 3.13 9.67%
  YoY % 6,712.50% 101.45% -86.20% -212.63% -188.79% -65.81% -
  Horiz. % 174.12% 2.56% -176.68% -94.89% -30.35% 34.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7605 0.6777 0.7306 0.8210 0.9090 0.8586 0.7893 -0.62%
  YoY % 12.22% -7.24% -11.01% -9.68% 5.87% 8.78% -
  Horiz. % 96.35% 85.86% 92.56% 104.02% 115.17% 108.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.2500 0.1750 0.3000 0.2950 0.2600 0.2900 0.3400 -
P/RPS 0.93 0.68 1.16 1.13 0.83 0.60 0.81 2.33%
  YoY % 36.76% -41.38% 2.65% 36.14% 38.33% -25.93% -
  Horiz. % 114.81% 83.95% 143.21% 139.51% 102.47% 74.07% 100.00%
P/EPS 4.53 218.75 -5.36 -9.83 -27.37 27.10 10.85 -13.54%
  YoY % -97.93% 4,181.16% 45.47% 64.08% -201.00% 149.77% -
  Horiz. % 41.75% 2,016.13% -49.40% -90.60% -252.26% 249.77% 100.00%
EY 22.08 0.46 -18.67 -10.17 -3.65 3.69 9.22 15.65%
  YoY % 4,700.00% 102.46% -83.58% -178.63% -198.92% -59.98% -
  Horiz. % 239.48% 4.99% -202.49% -110.30% -39.59% 40.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.32 0.25 0.41 0.36 0.29 0.34 0.43 -4.80%
  YoY % 28.00% -39.02% 13.89% 24.14% -14.71% -20.93% -
  Horiz. % 74.42% 58.14% 95.35% 83.72% 67.44% 79.07% 100.00%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 27/10/15 28/10/14 25/10/13 29/10/12 27/10/11 22/10/10 -
Price 0.2300 0.2500 0.2800 0.2550 0.2600 0.2600 0.3600 -
P/RPS 0.85 0.97 1.08 0.98 0.83 0.54 0.86 -0.19%
  YoY % -12.37% -10.19% 10.20% 18.07% 53.70% -37.21% -
  Horiz. % 98.84% 112.79% 125.58% 113.95% 96.51% 62.79% 100.00%
P/EPS 4.17 312.50 -5.00 -8.50 -27.37 24.30 11.49 -15.53%
  YoY % -98.67% 6,350.00% 41.18% 68.94% -212.63% 111.49% -
  Horiz. % 36.29% 2,719.76% -43.52% -73.98% -238.21% 211.49% 100.00%
EY 24.00 0.32 -20.00 -11.76 -3.65 4.12 8.70 18.41%
  YoY % 7,400.00% 101.60% -70.07% -222.19% -188.59% -52.64% -
  Horiz. % 275.86% 3.68% -229.89% -135.17% -41.95% 47.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.30 0.36 0.38 0.31 0.29 0.30 0.46 -6.87%
  YoY % -16.67% -5.26% 22.58% 6.90% -3.33% -34.78% -
  Horiz. % 65.22% 78.26% 82.61% 67.39% 63.04% 65.22% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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