[BSLCORP] QoQ Annualized Quarter Result on 2014-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 97,592 94,844 95,772 94,883 93,133 90,850 93,384 2.98% QoQ % 2.90% -0.97% 0.94% 1.88% 2.51% -2.71% - Horiz. % 104.51% 101.56% 102.56% 101.61% 99.73% 97.29% 100.00%
PBT -4,641 -7,208 -8,916 -10,409 -7,497 -8,992 -7,784 -29.18% QoQ % 35.61% 19.16% 14.34% -38.84% 16.62% -15.52% - Horiz. % 59.63% 92.60% 114.54% 133.72% 96.32% 115.52% 100.00%
Tax -156 -86 -56 667 -345 -82 -68 74.03% QoQ % -81.40% -53.57% -108.40% 293.15% -321.14% -20.59% - Horiz. % 229.41% 126.47% 82.35% -980.88% 507.84% 120.59% 100.00%
NP -4,797 -7,294 -8,972 -9,742 -7,842 -9,074 -7,852 -28.02% QoQ % 34.23% 18.70% 7.90% -24.22% 13.57% -15.56% - Horiz. % 61.10% 92.89% 114.26% 124.07% 99.88% 115.56% 100.00%
NP to SH -4,836 -7,354 -9,028 -9,802 -7,896 -9,128 -7,952 -28.24% QoQ % 34.24% 18.54% 7.90% -24.14% 13.50% -14.79% - Horiz. % 60.81% 92.48% 113.53% 123.26% 99.30% 114.79% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 102,389 102,138 104,744 104,625 100,975 99,924 101,236 0.76% QoQ % 0.25% -2.49% 0.11% 3.61% 1.05% -1.30% - Horiz. % 101.14% 100.89% 103.47% 103.35% 99.74% 98.70% 100.00%
Net Worth 67,703 67,734 68,775 71,603 75,476 76,551 78,550 -9.44% QoQ % -0.04% -1.51% -3.95% -5.13% -1.40% -2.54% - Horiz. % 86.19% 86.23% 87.56% 91.16% 96.09% 97.46% 100.00%
Dividend 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 67,703 67,734 68,775 71,603 75,476 76,551 78,550 -9.44% QoQ % -0.04% -1.51% -3.95% -5.13% -1.40% -2.54% - Horiz. % 86.19% 86.23% 87.56% 91.16% 96.09% 97.46% 100.00%
NOSH 96,720 96,763 96,866 96,762 96,764 96,900 96,975 -0.18% QoQ % -0.04% -0.11% 0.11% -0.00% -0.14% -0.08% - Horiz. % 99.74% 99.78% 99.89% 99.78% 99.78% 99.92% 100.00%
Ratio Analysis 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin -4.92 % -7.69 % -9.37 % -10.27 % -8.42 % -9.99 % -8.41 % -30.07% QoQ % 36.02% 17.93% 8.76% -21.97% 15.72% -18.79% - Horiz. % 58.50% 91.44% 111.41% 122.12% 100.12% 118.79% 100.00%
ROE -7.14 % -10.86 % -13.13 % -13.69 % -10.46 % -11.92 % -10.12 % -20.76% QoQ % 34.25% 17.29% 4.09% -30.88% 12.25% -17.79% - Horiz. % 70.55% 107.31% 129.74% 135.28% 103.36% 117.79% 100.00%
Per Share 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 100.90 98.02 98.87 98.06 96.25 93.76 96.30 3.16% QoQ % 2.94% -0.86% 0.83% 1.88% 2.66% -2.64% - Horiz. % 104.78% 101.79% 102.67% 101.83% 99.95% 97.36% 100.00%
EPS -5.00 -7.60 -9.32 -10.13 -8.16 -9.42 -8.20 -28.11% QoQ % 34.21% 18.45% 8.00% -24.14% 13.38% -14.88% - Horiz. % 60.98% 92.68% 113.66% 123.54% 99.51% 114.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7000 0.7000 0.7100 0.7400 0.7800 0.7900 0.8100 -9.28% QoQ % 0.00% -1.41% -4.05% -5.13% -1.27% -2.47% - Horiz. % 86.42% 86.42% 87.65% 91.36% 96.30% 97.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 98,000 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 99.58 96.78 97.73 96.82 95.03 92.70 95.29 2.98% QoQ % 2.89% -0.97% 0.94% 1.88% 2.51% -2.72% - Horiz. % 104.50% 101.56% 102.56% 101.61% 99.73% 97.28% 100.00%
EPS -4.93 -7.50 -9.21 -10.00 -8.06 -9.31 -8.11 -28.26% QoQ % 34.27% 18.57% 7.90% -24.07% 13.43% -14.80% - Horiz. % 60.79% 92.48% 113.56% 123.30% 99.38% 114.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6909 0.6912 0.7018 0.7307 0.7702 0.7811 0.8015 -9.43% QoQ % -0.04% -1.51% -3.96% -5.13% -1.40% -2.55% - Horiz. % 86.20% 86.24% 87.56% 91.17% 96.09% 97.45% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.2100 0.2200 0.2750 0.3000 0.2800 0.2750 0.2500 -
P/RPS 0.21 0.22 0.28 0.31 0.29 0.29 0.26 -13.28% QoQ % -4.55% -21.43% -9.68% 6.90% 0.00% 11.54% - Horiz. % 80.77% 84.62% 107.69% 119.23% 111.54% 111.54% 100.00%
P/EPS -4.20 -2.89 -2.95 -2.96 -3.43 -2.92 -3.05 23.80% QoQ % -45.33% 2.03% 0.34% 13.70% -17.47% 4.26% - Horiz. % 137.70% 94.75% 96.72% 97.05% 112.46% 95.74% 100.00%
EY -23.81 -34.55 -33.89 -33.77 -29.14 -34.25 -32.80 -19.24% QoQ % 31.09% -1.95% -0.36% -15.89% 14.92% -4.42% - Horiz. % 72.59% 105.34% 103.32% 102.96% 88.84% 104.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.30 0.31 0.39 0.41 0.36 0.35 0.31 -2.16% QoQ % -3.23% -20.51% -4.88% 13.89% 2.86% 12.90% - Horiz. % 96.77% 100.00% 125.81% 132.26% 116.13% 112.90% 100.00%
Price Multiplier on Announcement Date 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 28/07/15 29/04/15 27/01/15 28/10/14 25/07/14 28/04/14 23/01/14 -
Price 0.2050 0.2300 0.2250 0.2800 0.2950 0.2900 0.2600 -
P/RPS 0.20 0.23 0.23 0.29 0.31 0.31 0.27 -18.15% QoQ % -13.04% 0.00% -20.69% -6.45% 0.00% 14.81% - Horiz. % 74.07% 85.19% 85.19% 107.41% 114.81% 114.81% 100.00%
P/EPS -4.10 -3.03 -2.41 -2.76 -3.62 -3.08 -3.17 18.73% QoQ % -35.31% -25.73% 12.68% 23.76% -17.53% 2.84% - Horiz. % 129.34% 95.58% 76.03% 87.07% 114.20% 97.16% 100.00%
EY -24.39 -33.04 -41.42 -36.18 -27.66 -32.48 -31.54 -15.76% QoQ % 26.18% 20.23% -14.48% -30.80% 14.84% -2.98% - Horiz. % 77.33% 104.76% 131.33% 114.71% 87.70% 102.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.29 0.33 0.32 0.38 0.38 0.37 0.32 -6.36% QoQ % -12.12% 3.13% -15.79% 0.00% 2.70% 15.63% - Horiz. % 90.62% 103.13% 100.00% 118.75% 118.75% 115.62% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BSL CORP- Fourth Quarter Result for the financial period ended 31 August 2014.pdf 
