[BAT] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Cumulative Result
Revenue	937,186	3,612,482	2,815,337	1,817,458	900,940	3,564,215	2,926,654	-53.22%
YoY %	-74.06%	28.31%	54.91%	101.73%	-74.72%	21.78%	-	-
Horiz. %	32.02%	123.43%	96.20%	62.10%	30.78%	121.78%	100.00%	-
PBT	269,680	1,001,947	831,546	532,497	278,187	832,969	705,823	-47.37%
YoY %	-73.08%	20.49%	56.16%	91.42%	-66.60%	18.01%	-	-
Horiz. %	38.21%	141.95%	117.81%	75.44%	39.41%	118.01%	100.00%	-
Tax	-72,814	-282,269	-234,496	-150,164	-78,449	-240,167	-203,872	-49.69%
YoY %	74.20%	-20.37%	-56.16%	-91.42%	67.34%	-17.80%	-	-
Horiz. %	35.72%	138.45%	115.02%	73.66%	38.48%	117.80%	100.00%	-
NP	196,866	719,678	597,050	382,333	199,738	592,802	501,951	-46.45%
YoY %	-72.65%	20.54%	56.16%	91.42%	-66.31%	18.10%	-	-
Horiz. %	39.22%	143.38%	118.95%	76.17%	39.79%	118.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	196,866	719,678	597,050	382,333	199,738	592,802	501,951	-46.45%
YoY %	-72.65%	20.54%	56.16%	91.42%	-66.31%	18.10%	-	-
Horiz. %	39.22%	143.38%	118.95%	76.17%	39.79%	118.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.00%	28.17%	28.20%	28.20%	28.20%	28.83%	28.88%	-
YoY %	-4.15%	-0.11%	0.00%	0.00%	-2.19%	-0.17%	-	-
Horiz. %	93.49%	97.54%	97.65%	97.65%	97.65%	99.83%	100.00%	-
Total Cost	740,320	2,892,804	2,218,287	1,435,125	701,202	2,971,413	2,424,703	-54.69%
YoY %	-74.41%	30.41%	54.57%	104.67%	-76.40%	22.55%	-	-
Horiz. %	30.53%	119.31%	91.49%	59.19%	28.92%	122.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	748,605	551,181	428,299	522,531	816,072	616,788	111,354	256.61%
YoY %	35.82%	28.69%	-18.03%	-35.97%	32.31%	453.90%	-	-
Horiz. %	672.27%	494.98%	384.63%	469.25%	732.86%	553.90%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	-	725,389	308,375	308,379	-	714,160	236,413	-
YoY %	-	135.23%	-0.00%	0.00%	-	202.08%	-	-
Horiz. %	-	306.83%	130.44%	130.44%	-	302.08%	100.00%	-
Div Payout %	-	100.79%	51.65%	80.66%	-	120.47%	47.10%	-
YoY %	-	95.14%	-35.97%	0.00%	-	155.77%	-	-
Horiz. %	-	213.99%	109.66%	171.25%	-	255.77%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	748,605	551,181	428,299	522,531	816,072	616,788	111,354	256.61%
YoY %	35.82%	28.69%	-18.03%	-35.97%	32.31%	453.90%	-	-
Horiz. %	672.27%	494.98%	384.63%	469.25%	732.86%	553.90%	100.00%	-
NOSH	285,727	285,586	285,533	285,536	285,340	285,550	285,523	0.04%
YoY %	0.05%	0.02%	-0.00%	0.07%	-0.07%	0.01%	-	-
Horiz. %	100.07%	100.02%	100.00%	100.00%	99.94%	100.01%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	21.01%	19.92%	21.21%	21.04%	22.17%	16.63%	17.15%	-
YoY %	5.47%	-6.08%	0.81%	-5.10%	33.31%	-3.03%	-	-
Horiz. %	122.51%	116.15%	123.67%	122.68%	129.27%	96.97%	100.00%	-
ROE	26.30%	130.57%	139.40%	73.17%	24.48%	96.11%	450.77%	-
YoY %	-79.86%	-6.33%	90.52%	198.90%	-74.53%	-78.68%	-	-
Horiz. %	5.83%	28.97%	30.92%	16.23%	5.43%	21.32%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	328.00	1,264.93	985.99	636.51	315.74	1,248.19	1,025.01	-53.24%
YoY %	-74.07%	28.29%	54.91%	101.59%	-74.70%	21.77%	-	-
Horiz. %	32.00%	123.41%	96.19%	62.10%	30.80%	121.77%	100.00%	-
EPS	68.90	252.00	209.10	133.90	70.00	207.60	175.80	-46.47%
YoY %	-72.66%	20.52%	56.16%	91.29%	-66.28%	18.09%	-	-
Horiz. %	39.19%	143.34%	118.94%	76.17%	39.82%	118.09%	100.00%	-
DPS	0.00	254.00	108.00	108.00	0.00	250.10	82.80	-
YoY %	0.00%	135.19%	0.00%	0.00%	0.00%	202.05%	-	-
Horiz. %	0.00%	306.76%	130.43%	130.43%	0.00%	302.05%	100.00%	-
NAPS	2.62	1.93	1.50	1.83	2.86	2.16	0.39	256.44%
YoY %	35.75%	28.67%	-18.03%	-36.01%	32.41%	453.85%	-	-
Horiz. %	671.79%	494.87%	384.62%	469.23%	733.33%	553.85%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 285,751
RPS	328.23	1,265.18	986.00	636.52	315.53	1,248.28	1,024.99	-53.22%
YoY %	-74.06%	28.31%	54.90%	101.73%	-74.72%	21.78%	-	-
Horiz. %	32.02%	123.43%	96.20%	62.10%	30.78%	121.78%	100.00%	-
EPS	68.95	252.05	209.10	133.90	69.95	207.61	175.80	-46.44%
YoY %	-72.64%	20.54%	56.16%	91.42%	-66.31%	18.09%	-	-
Horiz. %	39.22%	143.37%	118.94%	76.17%	39.79%	118.09%	100.00%	-
DPS	0.00	254.05	108.00	108.00	0.00	250.12	82.80	-
YoY %	0.00%	135.23%	0.00%	0.00%	0.00%	202.08%	-	-
Horiz. %	0.00%	306.82%	130.43%	130.43%	0.00%	302.08%	100.00%	-
NAPS	2.6218	1.9304	1.50	1.83	2.8581	2.1602	0.39	256.61%
YoY %	35.82%	28.69%	-18.03%	-35.97%	32.31%	453.90%	-	-
Horiz. %	672.26%	494.97%	384.62%	469.23%	732.85%	553.90%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	46.00	43.25	42.75	39.50	42.50	40.25	38.00	-
P/RPS	14.02	3.42	4.34	6.21	13.46	3.22	3.71	142.81%
YoY %	309.94%	-21.20%	-30.11%	-53.86%	318.01%	-13.21%	-	-
Horiz. %	377.90%	92.18%	116.98%	167.39%	362.80%	86.79%	100.00%	-
P/EPS	66.76	17.16	20.44	29.50	60.71	19.39	21.62	112.19%
YoY %	289.04%	-16.05%	-30.71%	-51.41%	213.10%	-10.31%	-	-
Horiz. %	308.79%	79.37%	94.54%	136.45%	280.80%	89.69%	100.00%	-
EY	1.50	5.83	4.89	3.39	1.65	5.16	4.63	-52.86%
YoY %	-74.27%	19.22%	44.25%	105.45%	-68.02%	11.45%	-	-
Horiz. %	32.40%	125.92%	105.62%	73.22%	35.64%	111.45%	100.00%	-
DY	0.00	5.87	2.53	2.73	0.00	6.21	2.18	-
YoY %	0.00%	132.02%	-7.33%	0.00%	0.00%	184.86%	-	-
Horiz. %	0.00%	269.27%	116.06%	125.23%	0.00%	284.86%	100.00%	-
P/NAPS	17.56	22.41	28.50	21.58	14.86	18.63	97.44	-68.12%
YoY %	-21.64%	-21.37%	32.07%	45.22%	-20.24%	-80.88%	-	-
Horiz. %	18.02%	23.00%	29.25%	22.15%	15.25%	19.12%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	24/04/07	15/02/07	20/10/06	13/07/06	27/04/06	23/03/06	26/10/05	-
Price	46.25	46.00	42.75	41.00	41.50	44.00	36.75	-
P/RPS	14.10	3.64	4.34	6.44	13.14	3.53	3.59	149.14%
YoY %	287.36%	-16.13%	-32.61%	-50.99%	272.24%	-1.67%	-	-
Horiz. %	392.76%	101.39%	120.89%	179.39%	366.02%	98.33%	100.00%	-
P/EPS	67.13	18.25	20.44	30.62	59.29	21.19	20.90	117.84%
YoY %	267.84%	-10.71%	-33.25%	-48.36%	179.80%	1.39%	-	-
Horiz. %	321.20%	87.32%	97.80%	146.51%	283.68%	101.39%	100.00%	-
EY	1.49	5.48	4.89	3.27	1.69	4.72	4.78	-54.05%
YoY %	-72.81%	12.07%	49.54%	93.49%	-64.19%	-1.26%	-	-
Horiz. %	31.17%	114.64%	102.30%	68.41%	35.36%	98.74%	100.00%	-
DY	0.00	5.52	2.53	2.63	0.00	5.68	2.25	-
YoY %	0.00%	118.18%	-3.80%	0.00%	0.00%	152.44%	-	-
Horiz. %	0.00%	245.33%	112.44%	116.89%	0.00%	252.44%	100.00%	-
P/NAPS	17.65	23.83	28.50	22.40	14.51	20.37	94.23	-67.29%
YoY %	-25.93%	-16.39%	27.23%	54.38%	-28.77%	-78.38%	-	-
Horiz. %	18.73%	25.29%	30.25%	23.77%	15.40%	21.62%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos