[BSLCORP] QoQ Quarter Result on 28-Feb-2006 [#2]

Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- 11.49%
YoY--%
View:
Show?
Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 24,133 28,136 23,801 18,274 20,059 20,208 0 -
PBT 1,077 4,838 4,549 1,853 1,703 3,594 0 -
Tax -430 -1,098 -1,088 -339 -345 -1,263 0 -
NP 647 3,740 3,461 1,514 1,358 2,331 0 -
-
NP to SH 603 3,625 3,417 1,514 1,358 2,331 0 -
-
Tax Rate 39.93% 22.70% 23.92% 18.29% 20.26% 35.14% - -
Total Cost 23,486 24,396 20,340 16,760 18,701 17,877 0 -
-
Net Worth 67,108 67,601 59,724 60,953 49,084 43,659 0 -
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - 3,673 - - - - - -
Div Payout % - 101.35% - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 67,108 67,601 59,724 60,953 49,084 43,659 0 -
NOSH 97,258 97,972 97,908 98,311 81,807 73,999 0 -
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 2.68% 13.29% 14.54% 8.28% 6.77% 11.54% 0.00% -
ROE 0.90% 5.36% 5.72% 2.48% 2.77% 5.34% 0.00% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 24.81 28.72 24.31 18.59 24.52 27.31 0.00 -
EPS 0.62 3.70 3.49 1.54 1.66 3.15 0.00 -
DPS 0.00 3.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.61 0.62 0.60 0.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 98,311
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 1.24 1.44 1.22 0.94 1.03 1.04 0.00 -
EPS 0.03 0.19 0.18 0.08 0.07 0.12 0.00 -
DPS 0.00 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0344 0.0347 0.0306 0.0312 0.0252 0.0224 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 - - -
Price 0.99 0.88 0.86 0.94 0.70 0.00 0.00 -
P/RPS 3.99 3.06 3.54 5.06 2.85 0.00 0.00 -
P/EPS 159.68 23.78 24.64 61.04 42.17 0.00 0.00 -
EY 0.63 4.20 4.06 1.64 2.37 0.00 0.00 -
DY 0.00 4.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.28 1.41 1.52 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 25/01/07 30/10/06 27/07/06 28/04/06 07/02/06 28/10/05 - -
Price 1.07 1.11 0.87 0.93 0.81 0.00 0.00 -
P/RPS 4.31 3.87 3.58 5.00 3.30 0.00 0.00 -
P/EPS 172.58 30.00 24.93 60.39 48.80 0.00 0.00 -
EY 0.58 3.33 4.01 1.66 2.05 0.00 0.00 -
DY 0.00 3.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.61 1.43 1.50 1.35 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