Highlights

[BSLCORP] YoY 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 -     -298.68%    YoY -     -86.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 45,329 26,155 24,882 25,033 25,303 30,785 47,466 -0.76%
  YoY % 73.31% 5.12% -0.60% -1.07% -17.81% -35.14% -
  Horiz. % 95.50% 55.10% 52.42% 52.74% 53.31% 64.86% 100.00%
PBT 2,467 5,269 823 -6,324 -2,655 97 1,473 8.97%
  YoY % -53.18% 540.22% 113.01% -138.19% -2,837.11% -93.41% -
  Horiz. % 167.48% 357.71% 55.87% -429.33% -180.24% 6.59% 100.00%
Tax -1,829 23 -735 926 -270 -1,014 -630 19.42%
  YoY % -8,052.17% 103.13% -179.37% 442.96% 73.37% -60.95% -
  Horiz. % 290.32% -3.65% 116.67% -146.98% 42.86% 160.95% 100.00%
NP 638 5,292 88 -5,398 -2,925 -917 843 -4.53%
  YoY % -87.94% 5,913.64% 101.63% -84.55% -218.97% -208.78% -
  Horiz. % 75.68% 627.76% 10.44% -640.33% -346.98% -108.78% 100.00%
NP to SH 891 5,343 77 -5,418 -2,908 -930 1,047 -2.65%
  YoY % -83.32% 6,838.96% 101.42% -86.31% -212.69% -188.83% -
  Horiz. % 85.10% 510.32% 7.35% -517.48% -277.75% -88.83% 100.00%
Tax Rate 74.14 % -0.44 % 89.31 % - % - % 1,045.36 % 42.77 % 9.59%
  YoY % 16,950.00% -100.49% 0.00% 0.00% 0.00% 2,344.14% -
  Horiz. % 173.35% -1.03% 208.81% 0.00% 0.00% 2,444.14% 100.00%
Total Cost 44,691 20,863 24,794 30,431 28,228 31,702 46,623 -0.70%
  YoY % 114.21% -15.85% -18.52% 7.80% -10.96% -32.00% -
  Horiz. % 95.86% 44.75% 53.18% 65.27% 60.55% 68.00% 100.00%
Net Worth 77,312 74,530 66,412 71,595 80,454 89,084 84,142 -1.40%
  YoY % 3.73% 12.22% -7.24% -11.01% -9.69% 5.87% -
  Horiz. % 91.88% 88.58% 78.93% 85.09% 95.62% 105.87% 100.00%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 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
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 77,312 74,530 66,412 71,595 80,454 89,084 84,142 -1.40%
  YoY % 3.73% 12.22% -7.24% -11.01% -9.69% 5.87% -
  Horiz. % 91.88% 88.58% 78.93% 85.09% 95.62% 105.87% 100.00%
NOSH 96,640 96,793 96,250 96,750 96,933 97,894 97,840 -0.21%
  YoY % -0.16% 0.56% -0.52% -0.19% -0.98% 0.06% -
  Horiz. % 98.77% 98.93% 98.37% 98.89% 99.07% 100.06% 100.00%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 1.41 % 20.23 % 0.35 % -21.56 % -11.56 % -2.98 % 1.78 % -3.81%
  YoY % -93.03% 5,680.00% 101.62% -86.51% -287.92% -267.42% -
  Horiz. % 79.21% 1,136.52% 19.66% -1,211.24% -649.44% -167.42% 100.00%
ROE 1.15 % 7.17 % 0.12 % -7.57 % -3.61 % -1.04 % 1.24 % -1.25%
  YoY % -83.96% 5,875.00% 101.59% -109.70% -247.12% -183.87% -
  Horiz. % 92.74% 578.23% 9.68% -610.48% -291.13% -83.87% 100.00%
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 46.91 27.02 25.85 25.87 26.10 31.45 48.51 -0.56%
  YoY % 73.61% 4.53% -0.08% -0.88% -17.01% -35.17% -
  Horiz. % 96.70% 55.70% 53.29% 53.33% 53.80% 64.83% 100.00%
EPS 0.92 5.52 0.08 -5.60 -3.00 -0.95 1.06 -2.33%
  YoY % -83.33% 6,800.00% 101.43% -86.67% -215.79% -189.62% -
  Horiz. % 86.79% 520.75% 7.55% -528.30% -283.02% -89.62% 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 0.8000 0.7700 0.6900 0.7400 0.8300 0.9100 0.8600 -1.20%
  YoY % 3.90% 11.59% -6.76% -10.84% -8.79% 5.81% -
  Horiz. % 93.02% 89.53% 80.23% 86.05% 96.51% 105.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 98,000
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 46.25 26.69 25.39 25.54 25.82 31.41 48.43 -0.76%
  YoY % 73.29% 5.12% -0.59% -1.08% -17.80% -35.14% -
  Horiz. % 95.50% 55.11% 52.43% 52.74% 53.31% 64.86% 100.00%
EPS 0.91 5.45 0.08 -5.53 -2.97 -0.95 1.07 -2.66%
  YoY % -83.30% 6,712.50% 101.45% -86.20% -212.63% -188.79% -
  Horiz. % 85.05% 509.35% 7.48% -516.82% -277.57% -88.79% 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 0.7889 0.7605 0.6777 0.7306 0.8210 0.9090 0.8586 -1.40%
  YoY % 3.73% 12.22% -7.24% -11.01% -9.68% 5.87% -
  Horiz. % 91.88% 88.57% 78.93% 85.09% 95.62% 105.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.5150 0.2500 0.1750 0.3000 0.2950 0.2600 0.2900 -
P/RPS 1.10 0.93 0.68 1.16 1.13 0.83 0.60 10.62%
  YoY % 18.28% 36.76% -41.38% 2.65% 36.14% 38.33% -
  Horiz. % 183.33% 155.00% 113.33% 193.33% 188.33% 138.33% 100.00%
P/EPS 55.86 4.53 218.75 -5.36 -9.83 -27.37 27.10 12.80%
  YoY % 1,133.11% -97.93% 4,181.16% 45.47% 64.08% -201.00% -
  Horiz. % 206.13% 16.72% 807.20% -19.78% -36.27% -101.00% 100.00%
EY 1.79 22.08 0.46 -18.67 -10.17 -3.65 3.69 -11.35%
  YoY % -91.89% 4,700.00% 102.46% -83.58% -178.63% -198.92% -
  Horiz. % 48.51% 598.37% 12.47% -505.96% -275.61% -98.92% 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 0.64 0.32 0.25 0.41 0.36 0.29 0.34 11.11%
  YoY % 100.00% 28.00% -39.02% 13.89% 24.14% -14.71% -
  Horiz. % 188.24% 94.12% 73.53% 120.59% 105.88% 85.29% 100.00%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 26/10/17 27/10/16 27/10/15 28/10/14 25/10/13 29/10/12 27/10/11 -
Price 0.6150 0.2300 0.2500 0.2800 0.2550 0.2600 0.2600 -
P/RPS 1.31 0.85 0.97 1.08 0.98 0.83 0.54 15.90%
  YoY % 54.12% -12.37% -10.19% 10.20% 18.07% 53.70% -
  Horiz. % 242.59% 157.41% 179.63% 200.00% 181.48% 153.70% 100.00%
P/EPS 66.70 4.17 312.50 -5.00 -8.50 -27.37 24.30 18.31%
  YoY % 1,499.52% -98.67% 6,350.00% 41.18% 68.94% -212.63% -
  Horiz. % 274.49% 17.16% 1,286.01% -20.58% -34.98% -112.63% 100.00%
EY 1.50 24.00 0.32 -20.00 -11.76 -3.65 4.12 -15.49%
  YoY % -93.75% 7,400.00% 101.60% -70.07% -222.19% -188.59% -
  Horiz. % 36.41% 582.52% 7.77% -485.44% -285.44% -88.59% 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 0.77 0.30 0.36 0.38 0.31 0.29 0.30 16.99%
  YoY % 156.67% -16.67% -5.26% 22.58% 6.90% -3.33% -
  Horiz. % 256.67% 100.00% 120.00% 126.67% 103.33% 96.67% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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