[BSLCORP] QoQ Annualized Quarter Result on 2016-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Revenue 139,060 130,678 118,376 108,262 109,476 102,140 104,912 20.65% QoQ % 6.41% 10.39% 9.34% -1.11% 7.18% -2.64% - Horiz. % 132.55% 124.56% 112.83% 103.19% 104.35% 97.36% 100.00%
PBT 6,152 6,882 3,692 5,183 -114 -1,576 1,244 189.98% QoQ % -10.61% 86.40% -28.77% 4,620.08% 92.72% -226.69% - Horiz. % 494.53% 553.22% 296.78% 416.64% -9.22% -126.69% 100.00%
Tax -1,317 -1,546 -660 -585 -810 -984 -360 137.28% QoQ % 14.79% -134.24% -12.82% 27.84% 17.62% -173.33% - Horiz. % 365.93% 429.44% 183.33% 162.50% 225.19% 273.33% 100.00%
NP 4,834 5,336 3,032 4,598 -925 -2,560 884 210.09% QoQ % -9.40% 75.99% -34.06% 596.90% 63.85% -389.59% - Horiz. % 546.91% 603.62% 342.99% 520.14% -104.68% -289.59% 100.00%
NP to SH 2,890 2,300 2,068 4,762 -925 -2,560 1,108 89.40% QoQ % 25.68% 11.22% -56.57% 614.63% 63.85% -331.05% - Horiz. % 260.89% 207.58% 186.64% 429.78% -83.51% -231.05% 100.00%
Tax Rate 21.41 % 22.46 % 17.88 % 11.29 % - % - % 28.94 % -18.19% QoQ % -4.67% 25.62% 58.37% 0.00% 0.00% 0.00% - Horiz. % 73.98% 77.61% 61.78% 39.01% 0.00% 0.00% 100.00%
Total Cost 134,225 125,342 115,344 103,664 110,401 104,700 104,028 18.50% QoQ % 7.09% 8.67% 11.27% -6.10% 5.45% 0.65% - Horiz. % 129.03% 120.49% 110.88% 99.65% 106.13% 100.65% 100.00%
Net Worth 76,405 75,438 74,471 74,527 65,544 63,999 65,906 10.35% QoQ % 1.28% 1.30% -0.08% 13.70% 2.41% -2.89% - Horiz. % 115.93% 114.46% 112.99% 113.08% 99.45% 97.11% 100.00%
Dividend 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 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 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Net Worth 76,405 75,438 74,471 74,527 65,544 63,999 65,906 10.35% QoQ % 1.28% 1.30% -0.08% 13.70% 2.41% -2.89% - Horiz. % 115.93% 114.46% 112.99% 113.08% 99.45% 97.11% 100.00%
NOSH 96,716 96,716 96,716 96,788 96,388 96,969 95,517 0.83% QoQ % 0.00% 0.00% -0.08% 0.41% -0.60% 1.52% - Horiz. % 101.26% 101.26% 101.26% 101.33% 100.91% 101.52% 100.00%
Ratio Analysis 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
NP Margin 3.48 % 4.08 % 2.56 % 4.25 % -0.85 % -2.51 % 0.84 % 157.73% QoQ % -14.71% 59.38% -39.76% 600.00% 66.14% -398.81% - Horiz. % 414.29% 485.71% 304.76% 505.95% -101.19% -298.81% 100.00%
ROE 3.78 % 3.05 % 2.78 % 6.39 % -1.41 % -4.00 % 1.68 % 71.62% QoQ % 23.93% 9.71% -56.49% 553.19% 64.75% -338.10% - Horiz. % 225.00% 181.55% 165.48% 380.36% -83.93% -238.10% 100.00%
Per Share 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 143.78 135.12 122.40 111.85 113.58 105.33 109.84 19.64% QoQ % 6.41% 10.39% 9.43% -1.52% 7.83% -4.11% - Horiz. % 130.90% 123.02% 111.43% 101.83% 103.40% 95.89% 100.00%
EPS 2.99 2.38 2.12 4.92 -0.96 -2.64 1.16 87.88% QoQ % 25.63% 12.26% -56.91% 612.50% 63.64% -327.59% - Horiz. % 257.76% 205.17% 182.76% 424.14% -82.76% -227.59% 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 0.7900 0.7800 0.7700 0.7700 0.6800 0.6600 0.6900 9.43% QoQ % 1.28% 1.30% 0.00% 13.24% 3.03% -4.35% - Horiz. % 114.49% 113.04% 111.59% 111.59% 98.55% 95.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 98,000 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 141.90 133.34 120.79 110.47 111.71 104.22 107.05 20.65% QoQ % 6.42% 10.39% 9.34% -1.11% 7.19% -2.64% - Horiz. % 132.55% 124.56% 112.84% 103.19% 104.35% 97.36% 100.00%
EPS 2.95 2.35 2.11 4.86 -0.94 -2.61 1.13 89.49% QoQ % 25.53% 11.37% -56.58% 617.02% 63.98% -330.97% - Horiz. % 261.06% 207.96% 186.73% 430.09% -83.19% -230.97% 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 0.7796 0.7698 0.7599 0.7605 0.6688 0.6531 0.6725 10.34% QoQ % 1.27% 1.30% -0.08% 13.71% 2.40% -2.88% - Horiz. % 115.93% 114.47% 113.00% 113.09% 99.45% 97.12% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.5050 0.3200 0.3000 0.2500 0.2700 0.2250 0.2050 -
P/RPS 0.35 0.24 0.25 0.22 0.24 0.21 0.19 50.22% QoQ % 45.83% -4.00% 13.64% -8.33% 14.29% 10.53% - Horiz. % 184.21% 126.32% 131.58% 115.79% 126.32% 110.53% 100.00%
P/EPS 16.90 13.46 14.03 5.08 -28.13 -8.52 17.67 -2.92% QoQ % 25.56% -4.06% 176.18% 118.06% -230.16% -148.22% - Horiz. % 95.64% 76.17% 79.40% 28.75% -159.20% -48.22% 100.00%
EY 5.92 7.43 7.13 19.68 -3.56 -11.73 5.66 3.04% QoQ % -20.32% 4.21% -63.77% 652.81% 69.65% -307.24% - Horiz. % 104.59% 131.27% 125.97% 347.70% -62.90% -207.24% 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 0.64 0.41 0.39 0.32 0.40 0.34 0.30 65.64% QoQ % 56.10% 5.13% 21.87% -20.00% 17.65% 13.33% - Horiz. % 213.33% 136.67% 130.00% 106.67% 133.33% 113.33% 100.00%
Price Multiplier on Announcement Date 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 27/07/17 27/04/17 20/01/17 27/10/16 27/07/16 27/04/16 22/01/16 -
Price 0.5250 0.6050 0.3300 0.2300 0.2950 0.2400 0.2400 -
P/RPS 0.37 0.45 0.27 0.21 0.26 0.23 0.22 41.38% QoQ % -17.78% 66.67% 28.57% -19.23% 13.04% 4.55% - Horiz. % 168.18% 204.55% 122.73% 95.45% 118.18% 104.55% 100.00%
P/EPS 17.57 25.44 15.43 4.67 -30.73 -9.09 20.69 -10.32% QoQ % -30.94% 64.87% 230.41% 115.20% -238.06% -143.93% - Horiz. % 84.92% 122.96% 74.58% 22.57% -148.53% -43.93% 100.00%
EY 5.69 3.93 6.48 21.39 -3.25 -11.00 4.83 11.53% QoQ % 44.78% -39.35% -69.71% 758.15% 70.45% -327.74% - Horiz. % 117.81% 81.37% 134.16% 442.86% -67.29% -227.74% 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 0.66 0.78 0.43 0.30 0.43 0.36 0.35 52.57% QoQ % -15.38% 81.40% 43.33% -30.23% 19.44% 2.86% - Horiz. % 188.57% 222.86% 122.86% 85.71% 122.86% 102.86% 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 Aug 2016.pdf 
