[BIPORT] 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	118,027	417,172	308,570	211,187	107,041	391,116	286,442	-44.59%
YoY %	-71.71%	35.20%	46.11%	97.30%	-72.63%	36.54%	-	-
Horiz. %	41.20%	145.64%	107.73%	73.73%	37.37%	136.54%	100.00%	-
PBT	67,434	189,193	154,143	110,444	57,736	175,212	135,299	-37.11%
YoY %	-64.36%	22.74%	39.57%	91.29%	-67.05%	29.50%	-	-
Horiz. %	49.84%	139.83%	113.93%	81.63%	42.67%	129.50%	100.00%	-
Tax	-17,656	-53,549	-40,858	-29,350	-15,622	-51,135	-40,255	-42.24%
YoY %	67.03%	-31.06%	-39.21%	-87.88%	69.45%	-27.03%	-	-
Horiz. %	43.86%	133.02%	101.50%	72.91%	38.81%	127.03%	100.00%	-
NP	49,778	135,644	113,285	81,094	42,114	124,077	95,044	-35.00%
YoY %	-63.30%	19.74%	39.70%	92.56%	-66.06%	30.55%	-	-
Horiz. %	52.37%	142.72%	119.19%	85.32%	44.31%	130.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,778	135,644	113,285	81,094	42,114	124,077	95,044	-35.00%
YoY %	-63.30%	19.74%	39.70%	92.56%	-66.06%	30.55%	-	-
Horiz. %	52.37%	142.72%	119.19%	85.32%	44.31%	130.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.18%	28.30%	26.51%	26.57%	27.06%	29.18%	29.75%	-
YoY %	-7.49%	6.75%	-0.23%	-1.81%	-7.27%	-1.92%	-	-
Horiz. %	88.00%	95.13%	89.11%	89.31%	90.96%	98.08%	100.00%	-
Total Cost	68,249	281,528	195,285	130,093	64,927	267,039	191,398	-49.68%
YoY %	-75.76%	44.16%	50.11%	100.37%	-75.69%	39.52%	-	-
Horiz. %	35.66%	147.09%	102.03%	67.97%	33.92%	139.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	943,341	893,226	900,111	897,234	945,545	903,538	903,397	2.92%
YoY %	5.61%	-0.76%	0.32%	-5.11%	4.65%	0.02%	-	-
Horiz. %	104.42%	98.87%	99.64%	99.32%	104.67%	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
Dividend
Div	-	220,006	80,002	40,006	-	119,997	80,003	-
YoY %	-	175.00%	99.98%	0.00%	-	49.99%	-	-
Horiz. %	-	275.00%	100.00%	50.01%	-	149.99%	100.00%	-
Div Payout %	-	162.19%	70.62%	49.33%	-	96.71%	84.18%	-
YoY %	-	129.67%	43.16%	0.00%	-	14.88%	-	-
Horiz. %	-	192.67%	83.89%	58.60%	-	114.88%	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	943,341	893,226	900,111	897,234	945,545	903,538	903,397	2.92%
YoY %	5.61%	-0.76%	0.32%	-5.11%	4.65%	0.02%	-	-
Horiz. %	104.42%	98.87%	99.64%	99.32%	104.67%	100.02%	100.00%	-
NOSH	400,144	400,011	400,014	400,069	399,943	399,990	400,016	0.02%
YoY %	0.03%	-0.00%	-0.01%	0.03%	-0.01%	-0.01%	-	-
Horiz. %	100.03%	100.00%	100.00%	100.01%	99.98%	99.99%	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	42.18%	32.52%	36.71%	38.40%	39.34%	31.72%	33.18%	-
YoY %	29.70%	-11.41%	-4.40%	-2.39%	24.02%	-4.40%	-	-
Horiz. %	127.12%	98.01%	110.64%	115.73%	118.57%	95.60%	100.00%	-
ROE	5.28%	15.19%	12.59%	9.04%	4.45%	13.73%	10.52%	-
YoY %	-65.24%	20.65%	39.27%	103.15%	-67.59%	30.51%	-	-
Horiz. %	50.19%	144.39%	119.68%	85.93%	42.30%	130.51%	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	29.50	104.29	77.14	52.79	26.76	97.78	71.61	-44.60%
YoY %	-71.71%	35.20%	46.13%	97.27%	-72.63%	36.55%	-	-
Horiz. %	41.20%	145.64%	107.72%	73.72%	37.37%	136.55%	100.00%	-
EPS	12.44	33.91	28.32	20.27	10.53	31.02	23.76	-35.01%
YoY %	-63.31%	19.74%	39.71%	92.50%	-66.05%	30.56%	-	-
Horiz. %	52.36%	142.72%	119.19%	85.31%	44.32%	130.56%	100.00%	-
DPS	0.00	55.00	20.00	10.00	0.00	30.00	20.00	-
YoY %	0.00%	175.00%	100.00%	0.00%	0.00%	50.00%	-	-
Horiz. %	0.00%	275.00%	100.00%	50.00%	0.00%	150.00%	100.00%	-
NAPS	2.3575	2.233	2.2502	2.2427	2.3642	2.2589	2.2584	2.90%
YoY %	5.58%	-0.76%	0.33%	-5.14%	4.66%	0.02%	-	-
Horiz. %	104.39%	98.88%	99.64%	99.30%	104.68%	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
Adjusted Per Share Value based on latest NOSH - 400,205
RPS	25.66	90.69	67.08	45.91	23.27	85.03	62.27	-44.59%
YoY %	-71.71%	35.20%	46.11%	97.29%	-72.63%	36.55%	-	-
Horiz. %	41.21%	145.64%	107.72%	73.73%	37.37%	136.55%	100.00%	-
EPS	10.82	29.49	24.63	17.63	9.16	26.97	20.66	-35.00%
YoY %	-63.31%	19.73%	39.71%	92.47%	-66.04%	30.54%	-	-
Horiz. %	52.37%	142.74%	119.22%	85.33%	44.34%	130.54%	100.00%	-
DPS	0.00	47.83	17.39	8.70	0.00	26.09	17.39	-
YoY %	0.00%	175.04%	99.89%	0.00%	0.00%	50.03%	-	-
Horiz. %	0.00%	275.04%	100.00%	50.03%	0.00%	150.03%	100.00%	-
NAPS	2.0507	1.9418	1.9568	1.9505	2.0555	1.9642	1.9639	2.92%
YoY %	5.61%	-0.77%	0.32%	-5.11%	4.65%	0.02%	-	-
Horiz. %	104.42%	98.87%	99.64%	99.32%	104.66%	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
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	6.10	6.10	6.55	6.00	4.90	4.80	4.74	-
P/RPS	20.68	5.85	8.49	11.37	18.31	4.91	6.62	113.54%
YoY %	253.50%	-31.10%	-25.33%	-37.90%	272.91%	-25.83%	-	-
Horiz. %	312.39%	88.37%	128.25%	171.75%	276.59%	74.17%	100.00%	-
P/EPS	49.04	17.99	23.13	29.60	46.53	15.47	19.95	82.04%
YoY %	172.60%	-22.22%	-21.86%	-36.39%	200.78%	-22.46%	-	-
Horiz. %	245.81%	90.18%	115.94%	148.37%	233.23%	77.54%	100.00%	-
EY	2.04	5.56	4.32	3.38	2.15	6.46	5.01	-45.03%
YoY %	-63.31%	28.70%	27.81%	57.21%	-66.72%	28.94%	-	-
Horiz. %	40.72%	110.98%	86.23%	67.47%	42.91%	128.94%	100.00%	-
DY	0.00	9.02	3.05	1.67	0.00	6.25	4.22	-
YoY %	0.00%	195.74%	82.63%	0.00%	0.00%	48.10%	-	-
Horiz. %	0.00%	213.74%	72.27%	39.57%	0.00%	148.10%	100.00%	-
P/NAPS	2.59	2.73	2.91	2.68	2.07	2.12	2.10	14.99%
YoY %	-5.13%	-6.19%	8.58%	29.47%	-2.36%	0.95%	-	-
Horiz. %	123.33%	130.00%	138.57%	127.62%	98.57%	100.95%	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	30/05/08	28/02/08	28/11/07	29/08/07	31/05/07	27/02/07	30/11/06	-
Price	6.45	5.80	6.40	6.00	5.75	4.88	4.78	-
P/RPS	21.87	5.56	8.30	11.37	21.48	4.99	6.68	120.32%
YoY %	293.35%	-33.01%	-27.00%	-47.07%	330.46%	-25.30%	-	-
Horiz. %	327.40%	83.23%	124.25%	170.21%	321.56%	74.70%	100.00%	-
P/EPS	51.85	17.10	22.60	29.60	54.61	15.73	20.12	87.85%
YoY %	203.22%	-24.34%	-23.65%	-45.80%	247.17%	-21.82%	-	-
Horiz. %	257.70%	84.99%	112.33%	147.12%	271.42%	78.18%	100.00%	-
EY	1.93	5.85	4.43	3.38	1.83	6.36	4.97	-46.74%
YoY %	-67.01%	32.05%	31.07%	84.70%	-71.23%	27.97%	-	-
Horiz. %	38.83%	117.71%	89.13%	68.01%	36.82%	127.97%	100.00%	-
DY	0.00	9.48	3.13	1.67	0.00	6.15	4.18	-
YoY %	0.00%	202.88%	87.43%	0.00%	0.00%	47.13%	-	-
Horiz. %	0.00%	226.79%	74.88%	39.95%	0.00%	147.13%	100.00%	-
P/NAPS	2.74	2.60	2.84	2.68	2.43	2.16	2.12	18.63%
YoY %	5.38%	-8.45%	5.97%	10.29%	12.50%	1.89%	-	-
Horiz. %	129.25%	122.64%	133.96%	126.42%	114.62%	101.89%	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