[BSLCORP] QoQ TTM Result on 31-May-2014 [#3]

Announcement Date
25-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-May-2014 [#3]
Profit Trend
QoQ- -2.91%
YoY- -208.24%
View:
Show?
TTM Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 96,879 95,479 94,882 95,152 98,708 103,216 112,209 -9.35%
PBT -11,056 -12,308 -12,025 -8,356 -8,335 -7,013 -4,561 80.74%
Tax 664 670 667 -529 -298 -216 -249 -
NP -10,392 -11,638 -11,358 -8,885 -8,633 -7,229 -4,810 67.35%
-
NP to SH -10,455 -11,687 -11,418 -8,908 -8,656 -7,298 -4,868 66.69%
-
Tax Rate - - - - - - - -
Total Cost 107,271 107,117 106,240 104,037 107,341 110,445 117,019 -5.64%
-
Net Worth 67,666 68,775 71,595 75,715 76,491 78,550 80,454 -10.92%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 67,666 68,775 71,595 75,715 76,491 78,550 80,454 -10.92%
NOSH 96,666 96,866 96,750 97,071 96,824 96,975 96,933 -0.18%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin -10.73% -12.19% -11.97% -9.34% -8.75% -7.00% -4.29% -
ROE -15.45% -16.99% -15.95% -11.77% -11.32% -9.29% -6.05% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 100.22 98.57 98.07 98.02 101.94 106.44 115.76 -9.18%
EPS -10.82 -12.07 -11.80 -9.18 -8.94 -7.53 -5.02 67.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.74 0.78 0.79 0.81 0.83 -10.76%
Adjusted Per Share Value based on latest NOSH - 97,071
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 4.97 4.89 4.86 4.88 5.06 5.29 5.75 -9.28%
EPS -0.54 -0.60 -0.59 -0.46 -0.44 -0.37 -0.25 67.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0347 0.0353 0.0367 0.0388 0.0392 0.0403 0.0412 -10.84%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.22 0.275 0.30 0.28 0.275 0.25 0.295 -
P/RPS 0.22 0.28 0.31 0.29 0.27 0.23 0.25 -8.19%
P/EPS -2.03 -2.28 -2.54 -3.05 -3.08 -3.32 -5.87 -50.82%
EY -49.16 -43.87 -39.34 -32.77 -32.51 -30.10 -17.02 103.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.41 0.36 0.35 0.31 0.36 -9.51%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 29/04/15 27/01/15 28/10/14 25/07/14 28/04/14 23/01/14 25/10/13 -
Price 0.23 0.225 0.28 0.295 0.29 0.26 0.255 -
P/RPS 0.23 0.23 0.29 0.30 0.28 0.24 0.22 3.01%
P/EPS -2.13 -1.86 -2.37 -3.21 -3.24 -3.45 -5.08 -44.06%
EY -47.02 -53.62 -42.15 -31.11 -30.83 -28.94 -19.69 78.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.38 0.38 0.37 0.32 0.31 4.26%

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