[BSLCORP] YoY Quarter Result on 2013-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 26,155 24,882 25,033 25,303 30,785 47,466 41,138 -7.26% YoY % 5.12% -0.60% -1.07% -17.81% -35.14% 15.38% - Horiz. % 63.58% 60.48% 60.85% 61.51% 74.83% 115.38% 100.00%
PBT 5,269 823 -6,324 -2,655 97 1,473 1,555 22.53% YoY % 540.22% 113.01% -138.19% -2,837.11% -93.41% -5.27% - Horiz. % 338.84% 52.93% -406.69% -170.74% 6.24% 94.73% 100.00%
Tax 23 -735 926 -270 -1,014 -630 1,611 -50.71% YoY % 103.13% -179.37% 442.96% 73.37% -60.95% -139.11% - Horiz. % 1.43% -45.62% 57.48% -16.76% -62.94% -39.11% 100.00%
NP 5,292 88 -5,398 -2,925 -917 843 3,166 8.93% YoY % 5,913.64% 101.63% -84.55% -218.97% -208.78% -73.37% - Horiz. % 167.15% 2.78% -170.50% -92.39% -28.96% 26.63% 100.00%
NP to SH 5,343 77 -5,418 -2,908 -930 1,047 3,068 9.68% YoY % 6,838.96% 101.42% -86.31% -212.69% -188.83% -65.87% - Horiz. % 174.15% 2.51% -176.60% -94.78% -30.31% 34.13% 100.00%
Tax Rate -0.44 % 89.31 % - % - % 1,045.36 % 42.77 % -103.60 % -59.72% YoY % -100.49% 0.00% 0.00% 0.00% 2,344.14% 141.28% - Horiz. % 0.42% -86.21% 0.00% 0.00% -1,009.03% -41.28% 100.00%
Total Cost 20,863 24,794 30,431 28,228 31,702 46,623 37,972 -9.49% YoY % -15.85% -18.52% 7.80% -10.96% -32.00% 22.78% - Horiz. % 54.94% 65.30% 80.14% 74.34% 83.49% 122.78% 100.00%
Net Worth 74,530 66,412 71,595 80,454 89,084 84,142 77,348 -0.62% YoY % 12.22% -7.24% -11.01% -9.69% 5.87% 8.78% - Horiz. % 96.36% 85.86% 92.56% 104.02% 115.17% 108.78% 100.00%
Dividend 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 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 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 74,530 66,412 71,595 80,454 89,084 84,142 77,348 -0.62% YoY % 12.22% -7.24% -11.01% -9.69% 5.87% 8.78% - Horiz. % 96.36% 85.86% 92.56% 104.02% 115.17% 108.78% 100.00%
NOSH 96,793 96,250 96,750 96,933 97,894 97,840 97,909 -0.19% YoY % 0.56% -0.52% -0.19% -0.98% 0.06% -0.07% - Horiz. % 98.86% 98.30% 98.82% 99.00% 99.98% 99.93% 100.00%
Ratio Analysis 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 20.23 % 0.35 % -21.56 % -11.56 % -2.98 % 1.78 % 7.70 % 17.45% YoY % 5,680.00% 101.62% -86.51% -287.92% -267.42% -76.88% - Horiz. % 262.73% 4.55% -280.00% -150.13% -38.70% 23.12% 100.00%
ROE 7.17 % 0.12 % -7.57 % -3.61 % -1.04 % 1.24 % 3.97 % 10.34% YoY % 5,875.00% 101.59% -109.70% -247.12% -183.87% -68.77% - Horiz. % 180.60% 3.02% -190.68% -90.93% -26.20% 31.23% 100.00%
Per Share 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 27.02 25.85 25.87 26.10 31.45 48.51 42.02 -7.09% YoY % 4.53% -0.08% -0.88% -17.01% -35.17% 15.45% - Horiz. % 64.30% 61.52% 61.57% 62.11% 74.85% 115.45% 100.00%
EPS 5.52 0.08 -5.60 -3.00 -0.95 1.06 3.13 9.91% YoY % 6,800.00% 101.43% -86.67% -215.79% -189.62% -66.13% - Horiz. % 176.36% 2.56% -178.91% -95.85% -30.35% 33.87% 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 0.7700 0.6900 0.7400 0.8300 0.9100 0.8600 0.7900 -0.43% YoY % 11.59% -6.76% -10.84% -8.79% 5.81% 8.86% - Horiz. % 97.47% 87.34% 93.67% 105.06% 115.19% 108.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 98,000 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 26.69 25.39 25.54 25.82 31.41 48.43 41.98 -7.26% YoY % 5.12% -0.59% -1.08% -17.80% -35.14% 15.36% - Horiz. % 63.58% 60.48% 60.84% 61.51% 74.82% 115.36% 100.00%
EPS 5.45 0.08 -5.53 -2.97 -0.95 1.07 3.13 9.67% YoY % 6,712.50% 101.45% -86.20% -212.63% -188.79% -65.81% - Horiz. % 174.12% 2.56% -176.68% -94.89% -30.35% 34.19% 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 0.7605 0.6777 0.7306 0.8210 0.9090 0.8586 0.7893 -0.62% YoY % 12.22% -7.24% -11.01% -9.68% 5.87% 8.78% - Horiz. % 96.35% 85.86% 92.56% 104.02% 115.17% 108.78% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.2500 0.1750 0.3000 0.2950 0.2600 0.2900 0.3400 -
P/RPS 0.93 0.68 1.16 1.13 0.83 0.60 0.81 2.33% YoY % 36.76% -41.38% 2.65% 36.14% 38.33% -25.93% - Horiz. % 114.81% 83.95% 143.21% 139.51% 102.47% 74.07% 100.00%
P/EPS 4.53 218.75 -5.36 -9.83 -27.37 27.10 10.85 -13.54% YoY % -97.93% 4,181.16% 45.47% 64.08% -201.00% 149.77% - Horiz. % 41.75% 2,016.13% -49.40% -90.60% -252.26% 249.77% 100.00%
EY 22.08 0.46 -18.67 -10.17 -3.65 3.69 9.22 15.65% YoY % 4,700.00% 102.46% -83.58% -178.63% -198.92% -59.98% - Horiz. % 239.48% 4.99% -202.49% -110.30% -39.59% 40.02% 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 0.32 0.25 0.41 0.36 0.29 0.34 0.43 -4.80% YoY % 28.00% -39.02% 13.89% 24.14% -14.71% -20.93% - Horiz. % 74.42% 58.14% 95.35% 83.72% 67.44% 79.07% 100.00%
Price Multiplier on Announcement Date 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 27/10/15 28/10/14 25/10/13 29/10/12 27/10/11 22/10/10 -
Price 0.2300 0.2500 0.2800 0.2550 0.2600 0.2600 0.3600 -
P/RPS 0.85 0.97 1.08 0.98 0.83 0.54 0.86 -0.19% YoY % -12.37% -10.19% 10.20% 18.07% 53.70% -37.21% - Horiz. % 98.84% 112.79% 125.58% 113.95% 96.51% 62.79% 100.00%
P/EPS 4.17 312.50 -5.00 -8.50 -27.37 24.30 11.49 -15.53% YoY % -98.67% 6,350.00% 41.18% 68.94% -212.63% 111.49% - Horiz. % 36.29% 2,719.76% -43.52% -73.98% -238.21% 211.49% 100.00%
EY 24.00 0.32 -20.00 -11.76 -3.65 4.12 8.70 18.41% YoY % 7,400.00% 101.60% -70.07% -222.19% -188.59% -52.64% - Horiz. % 275.86% 3.68% -229.89% -135.17% -41.95% 47.36% 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 0.30 0.36 0.38 0.31 0.29 0.30 0.46 -6.87% YoY % -16.67% -5.26% 22.58% 6.90% -3.33% -34.78% - Horiz. % 65.22% 78.26% 82.61% 67.39% 63.04% 65.22% 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 2013.pdf 
