[BSLCORP] YoY Annual (Unaudited) Result on 2016-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 159,647 163,181 149,624 108,262 98,076 94,883 112,210 6.05% YoY % -2.17% 9.06% 38.21% 10.39% 3.37% -15.44% - Horiz. % 142.28% 145.42% 133.34% 96.48% 87.40% 84.56% 100.00%
PBT 4,526 -2,160 7,081 5,183 -2,676 -10,409 -4,121 - YoY % 309.54% -130.50% 36.62% 293.68% 74.29% -152.58% - Horiz. % -109.83% 52.41% -171.83% -125.77% 64.94% 252.58% 100.00%
Tax -3,093 -345 -2,817 -585 -852 667 -250 52.05% YoY % -796.52% 87.75% -381.54% 31.34% -227.74% 366.80% - Horiz. % 1,237.20% 138.00% 1,126.80% 234.00% 340.80% -266.80% 100.00%
NP 1,433 -2,505 4,264 4,598 -3,528 -9,742 -4,371 - YoY % 157.21% -158.75% -7.26% 230.33% 63.79% -122.88% - Horiz. % -32.78% 57.31% -97.55% -105.19% 80.71% 222.88% 100.00%
NP to SH 1,290 -1,101 3,059 4,762 -3,568 -9,802 -4,463 - YoY % 217.17% -135.99% -35.76% 233.46% 63.60% -119.63% - Horiz. % -28.90% 24.67% -68.54% -106.70% 79.95% 219.63% 100.00%
Tax Rate 68.34 % - % 39.78 % 11.29 % - % - % - % - YoY % 0.00% 0.00% 252.35% 0.00% 0.00% 0.00% - Horiz. % 605.31% 0.00% 352.35% 100.00% - - -
Total Cost 158,214 165,686 145,360 103,664 101,604 104,625 116,581 5.22% YoY % -4.51% 13.98% 40.22% 2.03% -2.89% -10.26% - Horiz. % 135.71% 142.12% 124.69% 88.92% 87.15% 89.74% 100.00%
Net Worth 108,232 110,165 77,312 74,527 66,756 71,603 80,528 5.05% YoY % -1.75% 42.49% 3.74% 11.64% -6.77% -11.08% - Horiz. % 134.40% 136.80% 96.01% 92.55% 82.90% 88.92% 100.00%
Dividend 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 108,232 110,165 77,312 74,527 66,756 71,603 80,528 5.05% YoY % -1.75% 42.49% 3.74% 11.64% -6.77% -11.08% - Horiz. % 134.40% 136.80% 96.01% 92.55% 82.90% 88.92% 100.00%
NOSH 96,636 96,636 96,640 96,788 96,748 96,762 97,021 -0.07% YoY % 0.00% -0.00% -0.15% 0.04% -0.01% -0.27% - Horiz. % 99.60% 99.60% 99.61% 99.76% 99.72% 99.73% 100.00%
Ratio Analysis 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 0.90 % -1.54 % 2.85 % 4.25 % -3.60 % -10.27 % -3.90 % - YoY % 158.44% -154.04% -32.94% 218.06% 64.95% -163.33% - Horiz. % -23.08% 39.49% -73.08% -108.97% 92.31% 263.33% 100.00%
ROE 1.19 % -1.00 % 3.96 % 6.39 % -5.34 % -13.69 % -5.54 % - YoY % 219.00% -125.25% -38.03% 219.66% 60.99% -147.11% - Horiz. % -21.48% 18.05% -71.48% -115.34% 96.39% 247.11% 100.00%
Per Share 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 165.20 168.86 154.83 111.85 101.37 98.06 115.65 6.12% YoY % -2.17% 9.06% 38.43% 10.34% 3.38% -15.21% - Horiz. % 142.84% 146.01% 133.88% 96.71% 87.65% 84.79% 100.00%
EPS 1.33 -1.14 3.17 4.92 -3.69 -10.13 -4.60 - YoY % 216.67% -135.96% -35.57% 233.33% 63.57% -120.22% - Horiz. % -28.91% 24.78% -68.91% -106.96% 80.22% 220.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1200 1.1400 0.8000 0.7700 0.6900 0.7400 0.8300 5.12% YoY % -1.75% 42.50% 3.90% 11.59% -6.76% -10.84% - Horiz. % 134.94% 137.35% 96.39% 92.77% 83.13% 89.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 98,000 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 162.91 166.51 152.68 110.47 100.08 96.82 114.50 6.05% YoY % -2.16% 9.06% 38.21% 10.38% 3.37% -15.44% - Horiz. % 142.28% 145.42% 133.34% 96.48% 87.41% 84.56% 100.00%
EPS 1.32 -1.12 3.12 4.86 -3.64 -10.00 -4.55 - YoY % 217.86% -135.90% -35.80% 233.52% 63.60% -119.78% - Horiz. % -29.01% 24.62% -68.57% -106.81% 80.00% 219.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1044 1.1241 0.7889 0.7605 0.6812 0.7307 0.8217 5.05% YoY % -1.75% 42.49% 3.73% 11.64% -6.77% -11.07% - Horiz. % 134.40% 136.80% 96.01% 92.55% 82.90% 88.93% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.2900 0.4100 0.5150 0.2500 0.1750 0.3000 0.2950 -
P/RPS 0.18 0.24 0.33 0.22 0.17 0.31 0.26 -5.94% YoY % -25.00% -27.27% 50.00% 29.41% -45.16% 19.23% - Horiz. % 69.23% 92.31% 126.92% 84.62% 65.38% 119.23% 100.00%
P/EPS 21.72 -35.99 16.27 5.08 -4.75 -2.96 -6.41 - YoY % 160.35% -321.20% 220.28% 206.95% -60.47% 53.82% - Horiz. % -338.85% 561.47% -253.82% -79.25% 74.10% 46.18% 100.00%
EY 4.60 -2.78 6.15 19.68 -21.07 -33.77 -15.59 - YoY % 265.47% -145.20% -68.75% 193.40% 37.61% -116.61% - Horiz. % -29.51% 17.83% -39.45% -126.23% 135.15% 216.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.26 0.36 0.64 0.32 0.25 0.41 0.36 -5.28% YoY % -27.78% -43.75% 100.00% 28.00% -39.02% 13.89% - Horiz. % 72.22% 100.00% 177.78% 88.89% 69.44% 113.89% 100.00%
Price Multiplier on Announcement Date 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 09/10/19 11/10/18 26/10/17 27/10/16 27/10/15 28/10/14 25/10/13 -
Price 0.3100 0.3600 0.6150 0.2300 0.2500 0.2800 0.2550 -
P/RPS 0.19 0.21 0.40 0.21 0.25 0.29 0.22 -2.41% YoY % -9.52% -47.50% 90.48% -16.00% -13.79% 31.82% - Horiz. % 86.36% 95.45% 181.82% 95.45% 113.64% 131.82% 100.00%
P/EPS 23.22 -31.60 19.43 4.67 -6.78 -2.76 -5.54 - YoY % 173.48% -262.64% 316.06% 168.88% -145.65% 50.18% - Horiz. % -419.13% 570.40% -350.72% -84.30% 122.38% 49.82% 100.00%
EY 4.31 -3.16 5.15 21.39 -14.75 -36.18 -18.04 - YoY % 236.39% -161.36% -75.92% 245.02% 59.23% -100.55% - Horiz. % -23.89% 17.52% -28.55% -118.57% 81.76% 200.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.28 0.32 0.77 0.30 0.36 0.38 0.31 -1.68% YoY % -12.50% -58.44% 156.67% -16.67% -5.26% 22.58% - Horiz. % 90.32% 103.23% 248.39% 96.77% 116.13% 122.58% 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 
