[BSLCORP] YoY Annualized Quarter Result on 30-Nov-2011 [#1]

Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- 97.0%
YoY- 9.49%
View:
Show?
Annualized Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 95,772 93,384 129,356 192,316 179,588 168,768 144,692 -6.64%
PBT -8,916 -7,784 2,024 14,092 13,188 7,704 2,516 -
Tax -56 -68 -200 -1,860 -2,016 -3,248 -1,300 -40.77%
NP -8,972 -7,852 1,824 12,232 11,172 4,456 1,216 -
-
NP to SH -9,028 -7,952 1,768 12,232 11,172 4,196 948 -
-
Tax Rate - - 9.88% 13.20% 15.29% 42.16% 51.67% -
Total Cost 104,744 101,236 127,532 180,084 168,416 164,312 143,476 -5.10%
-
Net Worth 68,775 78,550 84,556 87,231 0 70,586 73,075 -1.00%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 68,775 78,550 84,556 87,231 0 70,586 73,075 -1.00%
NOSH 96,866 96,975 96,086 98,012 97,898 98,037 98,750 -0.32%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin -9.37% -8.41% 1.41% 6.36% 6.22% 2.64% 0.84% -
ROE -13.13% -10.12% 2.09% 14.02% 0.00% 5.94% 1.30% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 98.87 96.30 134.62 196.22 183.44 172.15 146.52 -6.34%
EPS -9.32 -8.20 1.84 12.48 11.40 4.28 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.81 0.88 0.89 0.00 0.72 0.74 -0.68%
Adjusted Per Share Value based on latest NOSH - 98,012
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 4.91 4.79 6.63 9.86 9.21 8.65 7.42 -6.64%
EPS -0.46 -0.41 0.09 0.63 0.57 0.22 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0353 0.0403 0.0433 0.0447 0.00 0.0362 0.0375 -1.00%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.275 0.25 0.26 0.31 0.41 0.27 0.26 -
P/RPS 0.28 0.26 0.19 0.16 0.22 0.16 0.18 7.63%
P/EPS -2.95 -3.05 14.13 2.48 3.59 6.31 27.08 -
EY -33.89 -32.80 7.08 40.26 27.83 15.85 3.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.30 0.35 0.00 0.38 0.35 1.81%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 27/01/15 23/01/14 23/01/13 30/01/12 21/01/11 28/01/10 21/01/09 -
Price 0.225 0.26 0.24 0.29 0.37 0.32 0.30 -
P/RPS 0.23 0.27 0.18 0.15 0.20 0.19 0.20 2.35%
P/EPS -2.41 -3.17 13.04 2.32 3.24 7.48 31.25 -
EY -41.42 -31.54 7.67 43.03 30.84 13.38 3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.27 0.33 0.00 0.44 0.41 -4.04%

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