[BSLCORP] YoY Cumulative Quarter Result on 29-Feb-2008 [#2]

Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- 59.1%
YoY- 116.16%
View:
Show?
Cumulative Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Revenue 85,594 79,728 60,056 65,310 48,041 38,333 0 -
PBT 3,811 4,837 -801 4,190 2,181 3,557 0 -
Tax 230 -998 -514 -1,217 -837 -684 0 -
NP 4,041 3,839 -1,315 2,973 1,344 2,873 0 -
-
NP to SH 3,547 3,660 -1,386 2,622 1,213 2,873 0 -
-
Tax Rate -6.04% 20.63% - 29.05% 38.38% 19.23% - -
Total Cost 81,553 75,889 61,371 62,337 46,697 35,460 0 -
-
Net Worth 82,306 72,611 70,774 70,441 68,475 55,664 0 -
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Net Worth 82,306 72,611 70,774 70,441 68,475 55,664 0 -
NOSH 97,983 98,123 98,297 97,835 97,822 89,781 0 -
Ratio Analysis
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
NP Margin 4.72% 4.82% -2.19% 4.55% 2.80% 7.49% 0.00% -
ROE 4.31% 5.04% -1.96% 3.72% 1.77% 5.16% 0.00% -
Per Share
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 87.36 81.25 61.10 66.75 49.11 42.70 0.00 -
EPS 3.62 3.73 -1.41 2.68 1.24 3.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.74 0.72 0.72 0.70 0.62 0.00 -
Adjusted Per Share Value based on latest NOSH - 98,383
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 4.39 4.09 3.08 3.35 2.46 1.97 0.00 -
EPS 0.18 0.19 -0.07 0.13 0.06 0.15 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0422 0.0372 0.0363 0.0361 0.0351 0.0285 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 - -
Price 0.37 0.32 0.33 0.49 0.98 0.94 0.00 -
P/RPS 0.42 0.39 0.54 0.73 2.00 2.20 0.00 -
P/EPS 10.22 8.58 -23.40 18.28 79.03 29.38 0.00 -
EY 9.78 11.66 -4.27 5.47 1.27 3.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.46 0.68 1.40 1.52 0.00 -
Price Multiplier on Announcement Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 27/04/11 29/04/10 27/04/09 25/04/08 20/04/07 28/04/06 - -
Price 0.375 0.29 0.33 0.49 0.75 0.93 0.00 -
P/RPS 0.43 0.36 0.54 0.73 1.53 2.18 0.00 -
P/EPS 10.36 7.77 -23.40 18.28 60.48 29.06 0.00 -
EY 9.65 12.86 -4.27 5.47 1.65 3.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.46 0.68 1.07 1.50 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