[BAT] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	1,021,410	3,830,869	2,882,633	1,874,222	937,186	3,612,482	2,815,337	-49.10%
YoY %	-73.34%	32.89%	53.80%	99.98%	-74.06%	28.31%	-	-
Horiz. %	36.28%	136.07%	102.39%	66.57%	33.29%	128.31%	100.00%	-
PBT	285,142	1,002,901	794,774	514,167	269,680	1,001,947	831,546	-50.97%
YoY %	-71.57%	26.19%	54.58%	90.66%	-73.08%	20.49%	-	-
Horiz. %	34.29%	120.61%	95.58%	61.83%	32.43%	120.49%	100.00%	-
Tax	-73,738	-270,970	-214,589	-138,825	-72,814	-282,269	-234,496	-53.72%
YoY %	72.79%	-26.27%	-54.58%	-90.66%	74.20%	-20.37%	-	-
Horiz. %	31.45%	115.55%	91.51%	59.20%	31.05%	120.37%	100.00%	-
NP	211,404	731,931	580,185	375,342	196,866	719,678	597,050	-49.91%
YoY %	-71.12%	26.15%	54.58%	90.66%	-72.65%	20.54%	-	-
Horiz. %	35.41%	122.59%	97.18%	62.87%	32.97%	120.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	211,404	731,931	580,185	375,342	196,866	719,678	597,050	-49.91%
YoY %	-71.12%	26.15%	54.58%	90.66%	-72.65%	20.54%	-	-
Horiz. %	35.41%	122.59%	97.18%	62.87%	32.97%	120.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.86%	27.02%	27.00%	27.00%	27.00%	28.17%	28.20%	-
YoY %	-4.29%	0.07%	0.00%	0.00%	-4.15%	-0.11%	-	-
Horiz. %	91.70%	95.82%	95.74%	95.74%	95.74%	99.89%	100.00%	-
Total Cost	810,006	3,098,938	2,302,448	1,498,880	740,320	2,892,804	2,218,287	-48.88%
YoY %	-73.86%	34.59%	53.61%	102.46%	-74.41%	30.41%	-	-
Horiz. %	36.51%	139.70%	103.79%	67.57%	33.37%	130.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	557,078	345,546	402,588	510,921	748,605	551,181	428,299	19.13%
YoY %	61.22%	-14.17%	-21.20%	-31.75%	35.82%	28.69%	-	-
Horiz. %	130.07%	80.68%	94.00%	119.29%	174.79%	128.69%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	732,502	521,081	312,547	-	725,389	308,375	-
YoY %	-	40.57%	66.72%	0.00%	-	135.23%	-	-
Horiz. %	-	237.54%	168.98%	101.35%	-	235.23%	100.00%	-
Div Payout %	-	100.08%	89.81%	83.27%	-	100.79%	51.65%	-
YoY %	-	11.44%	7.85%	0.00%	-	95.14%	-	-
Horiz. %	-	193.77%	173.88%	161.22%	-	195.14%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	557,078	345,546	402,588	510,921	748,605	551,181	428,299	19.13%
YoY %	61.22%	-14.17%	-21.20%	-31.75%	35.82%	28.69%	-	-
Horiz. %	130.07%	80.68%	94.00%	119.29%	174.79%	128.69%	100.00%	-
NOSH	285,681	285,575	285,524	285,431	285,727	285,586	285,533	0.03%
YoY %	0.04%	0.02%	0.03%	-0.10%	0.05%	0.02%	-	-
Horiz. %	100.05%	100.01%	100.00%	99.96%	100.07%	100.02%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	20.70%	19.11%	20.13%	20.03%	21.01%	19.92%	21.21%	-
YoY %	8.32%	-5.07%	0.50%	-4.66%	5.47%	-6.08%	-	-
Horiz. %	97.60%	90.10%	94.91%	94.44%	99.06%	93.92%	100.00%	-
ROE	37.95%	211.82%	144.11%	73.46%	26.30%	130.57%	139.40%	-
YoY %	-82.08%	46.98%	96.17%	179.32%	-79.86%	-6.33%	-	-
Horiz. %	27.22%	151.95%	103.38%	52.70%	18.87%	93.67%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	357.54	1,341.45	1,009.59	656.63	328.00	1,264.93	985.99	-49.11%
YoY %	-73.35%	32.87%	53.75%	100.19%	-74.07%	28.29%	-	-
Horiz. %	36.26%	136.05%	102.39%	66.60%	33.27%	128.29%	100.00%	-
EPS	74.00	256.30	203.20	131.50	68.90	252.00	209.10	-49.93%
YoY %	-71.13%	26.13%	54.52%	90.86%	-72.66%	20.52%	-	-
Horiz. %	35.39%	122.57%	97.18%	62.89%	32.95%	120.52%	100.00%	-
DPS	0.00	256.50	182.50	109.50	0.00	254.00	108.00	-
YoY %	0.00%	40.55%	66.67%	0.00%	0.00%	135.19%	-	-
Horiz. %	0.00%	237.50%	168.98%	101.39%	0.00%	235.19%	100.00%	-
NAPS	1.95	1.21	1.41	1.79	2.62	1.93	1.50	19.09%
YoY %	61.16%	-14.18%	-21.23%	-31.68%	35.75%	28.67%	-	-
Horiz. %	130.00%	80.67%	94.00%	119.33%	174.67%	128.67%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 285,561
RPS	357.72	1,341.67	1,009.57	656.40	328.23	1,265.18	986.00	-49.10%
YoY %	-73.34%	32.90%	53.80%	99.98%	-74.06%	28.31%	-	-
Horiz. %	36.28%	136.07%	102.39%	66.57%	33.29%	128.31%	100.00%	-
EPS	74.04	256.34	203.20	131.45	68.95	252.05	209.10	-49.91%
YoY %	-71.12%	26.15%	54.58%	90.65%	-72.64%	20.54%	-	-
Horiz. %	35.41%	122.59%	97.18%	62.86%	32.97%	120.54%	100.00%	-
DPS	0.00	256.54	182.50	109.46	0.00	254.05	108.00	-
YoY %	0.00%	40.57%	66.73%	0.00%	0.00%	135.23%	-	-
Horiz. %	0.00%	237.54%	168.98%	101.35%	0.00%	235.23%	100.00%	-
NAPS	1.951	1.2102	1.41	1.7894	2.6218	1.9304	1.50	19.13%
YoY %	61.21%	-14.17%	-21.20%	-31.75%	35.82%	28.69%	-	-
Horiz. %	130.07%	80.68%	94.00%	119.29%	174.79%	128.69%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	42.50	41.25	41.25	45.00	46.00	43.25	42.75	-
P/RPS	11.89	3.08	4.09	6.85	14.02	3.42	4.34	95.67%
YoY %	286.04%	-24.69%	-40.29%	-51.14%	309.94%	-21.20%	-	-
Horiz. %	273.96%	70.97%	94.24%	157.83%	323.04%	78.80%	100.00%	-
P/EPS	57.43	16.09	20.30	34.22	66.76	17.16	20.44	98.99%
YoY %	256.93%	-20.74%	-40.68%	-48.74%	289.04%	-16.05%	-	-
Horiz. %	280.97%	78.72%	99.32%	167.42%	326.61%	83.95%	100.00%	-
EY	1.74	6.21	4.93	2.92	1.50	5.83	4.89	-49.75%
YoY %	-71.98%	25.96%	68.84%	94.67%	-74.27%	19.22%	-	-
Horiz. %	35.58%	126.99%	100.82%	59.71%	30.67%	119.22%	100.00%	-
DY	0.00	6.22	4.42	2.43	0.00	5.87	2.53	-
YoY %	0.00%	40.72%	81.89%	0.00%	0.00%	132.02%	-	-
Horiz. %	0.00%	245.85%	174.70%	96.05%	0.00%	232.02%	100.00%	-
P/NAPS	21.79	34.09	29.26	25.14	17.56	22.41	28.50	-16.37%
YoY %	-36.08%	16.51%	16.39%	43.17%	-21.64%	-21.37%	-	-
Horiz. %	76.46%	119.61%	102.67%	88.21%	61.61%	78.63%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/04/08	21/02/08	24/10/07	19/07/07	24/04/07	15/02/07	20/10/06	-
Price	43.50	42.25	39.75	40.50	46.25	46.00	42.75	-
P/RPS	12.17	3.15	3.94	6.17	14.10	3.64	4.34	98.72%
YoY %	286.35%	-20.05%	-36.14%	-56.24%	287.36%	-16.13%	-	-
Horiz. %	280.41%	72.58%	90.78%	142.17%	324.88%	83.87%	100.00%	-
P/EPS	58.78	16.48	19.56	30.80	67.13	18.25	20.44	102.09%
YoY %	256.67%	-15.75%	-36.49%	-54.12%	267.84%	-10.71%	-	-
Horiz. %	287.57%	80.63%	95.69%	150.68%	328.42%	89.29%	100.00%	-
EY	1.70	6.07	5.11	3.25	1.49	5.48	4.89	-50.52%
YoY %	-71.99%	18.79%	57.23%	118.12%	-72.81%	12.07%	-	-
Horiz. %	34.76%	124.13%	104.50%	66.46%	30.47%	112.07%	100.00%	-
DY	0.00	6.07	4.59	2.70	0.00	5.52	2.53	-
YoY %	0.00%	32.24%	70.00%	0.00%	0.00%	118.18%	-	-
Horiz. %	0.00%	239.92%	181.42%	106.72%	0.00%	218.18%	100.00%	-
P/NAPS	22.31	34.92	28.19	22.63	17.65	23.83	28.50	-15.04%
YoY %	-36.11%	23.87%	24.57%	28.22%	-25.93%	-16.39%	-	-
Horiz. %	78.28%	122.53%	98.91%	79.40%	61.93%	83.61%	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