[BSLCORP] QoQ Annualized Quarter Result on 30-Nov-2005 [#1]

Announcement Date
07-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- -36.12%
YoY--%
View:
Show?
Annualized Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 90,265 82,845 76,666 80,236 85,997 0 0 -
PBT 12,937 10,808 7,114 6,812 11,810 0 0 -
Tax -2,907 -2,362 -1,368 -1,380 -3,307 0 0 -
NP 10,030 8,445 5,746 5,432 8,503 0 0 -
-
NP to SH 9,875 8,386 5,746 5,432 8,503 0 0 -
-
Tax Rate 22.47% 21.85% 19.23% 20.26% 28.00% - - -
Total Cost 80,235 74,400 70,920 74,804 77,494 0 0 -
-
Net Worth 64,833 56,508 55,664 49,084 109,060 0 0 -
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 3,523 - - - - - - -
Div Payout % 35.68% - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 64,833 56,508 55,664 49,084 109,060 0 0 -
NOSH 93,962 92,636 89,781 81,807 184,847 0 0 -
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 11.11% 10.19% 7.49% 6.77% 9.89% 0.00% 0.00% -
ROE 15.23% 14.84% 10.32% 11.07% 7.80% 0.00% 0.00% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 96.07 89.43 85.39 98.08 46.52 0.00 0.00 -
EPS 10.51 9.05 6.40 6.64 4.60 0.00 0.00 -
DPS 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.61 0.62 0.60 0.59 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 81,807
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 4.63 4.25 3.93 4.11 4.41 0.00 0.00 -
EPS 0.51 0.43 0.29 0.28 0.44 0.00 0.00 -
DPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0332 0.029 0.0285 0.0252 0.0559 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 - - - -
Price 0.88 0.86 0.94 0.70 0.00 0.00 0.00 -
P/RPS 0.92 0.96 1.10 0.71 0.00 0.00 0.00 -
P/EPS 8.37 9.50 14.69 10.54 0.00 0.00 0.00 -
EY 11.94 10.53 6.81 9.49 0.00 0.00 0.00 -
DY 4.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.41 1.52 1.17 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 27/07/06 28/04/06 07/02/06 28/10/05 - - -
Price 1.11 0.87 0.93 0.81 0.00 0.00 0.00 -
P/RPS 1.16 0.97 1.09 0.83 0.00 0.00 0.00 -
P/EPS 10.56 9.61 14.53 12.20 0.00 0.00 0.00 -
EY 9.47 10.41 6.88 8.20 0.00 0.00 0.00 -
DY 3.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.43 1.50 1.35 0.00 0.00 0.00 -

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment