[BIPORT] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Cumulative Result
Revenue	131,059	529,778	392,774	260,208	136,867	506,209	370,113	-49.97%
YoY %	-75.26%	34.88%	50.95%	90.12%	-72.96%	36.77%	-	-
Horiz. %	35.41%	143.14%	106.12%	70.31%	36.98%	136.77%	100.00%	-
PBT	52,206	188,173	138,595	88,280	55,340	178,571	133,526	-46.56%
YoY %	-72.26%	35.77%	56.99%	59.52%	-69.01%	33.74%	-	-
Horiz. %	39.10%	140.93%	103.80%	66.11%	41.45%	133.74%	100.00%	-
Tax	-11,175	-30,468	-34,378	-27,792	-18,942	-32,183	-19,475	-30.97%
YoY %	63.32%	11.37%	-23.70%	-46.72%	41.14%	-65.25%	-	-
Horiz. %	57.38%	156.45%	176.52%	142.71%	97.26%	165.25%	100.00%	-
NP	41,031	157,705	104,217	60,488	36,398	146,388	114,051	-49.44%
YoY %	-73.98%	51.32%	72.29%	66.18%	-75.14%	28.35%	-	-
Horiz. %	35.98%	138.28%	91.38%	53.04%	31.91%	128.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,031	157,705	104,217	60,488	36,398	146,388	114,051	-49.44%
YoY %	-73.98%	51.32%	72.29%	66.18%	-75.14%	28.35%	-	-
Horiz. %	35.98%	138.28%	91.38%	53.04%	31.91%	128.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.41%	16.19%	24.80%	31.48%	34.23%	18.02%	14.59%	-
YoY %	32.24%	-34.72%	-21.22%	-8.03%	89.96%	23.51%	-	-
Horiz. %	146.74%	110.97%	169.98%	215.76%	234.61%	123.51%	100.00%	-
Total Cost	90,028	372,073	288,557	199,720	100,469	359,821	256,062	-50.21%
YoY %	-75.80%	28.94%	44.48%	98.79%	-72.08%	40.52%	-	-
Horiz. %	35.16%	145.31%	112.69%	78.00%	39.24%	140.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,183,165	1,078,700	1,059,514	1,177,784	693,001	656,541	654,113	48.50%
YoY %	9.68%	1.81%	-10.04%	69.95%	5.55%	0.37%	-	-
Horiz. %	180.88%	164.91%	161.98%	180.06%	105.95%	100.37%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	-	103,500	64,042	34,500	-	89,992	59,984	-
YoY %	-	61.61%	85.63%	0.00%	-	50.03%	-	-
Horiz. %	-	172.55%	106.77%	57.52%	-	150.03%	100.00%	-
Div Payout %	-	65.63%	61.45%	57.04%	-	61.47%	52.59%	-
YoY %	-	6.80%	7.73%	0.00%	-	16.89%	-	-
Horiz. %	-	124.80%	116.85%	108.46%	-	116.89%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	1,183,165	1,078,700	1,059,514	1,177,784	693,001	656,541	654,113	48.50%
YoY %	9.68%	1.81%	-10.04%	69.95%	5.55%	0.37%	-	-
Horiz. %	180.88%	164.91%	161.98%	180.06%	105.95%	100.37%	100.00%	-
NOSH	460,000	460,000	426,947	460,000	399,978	399,964	399,898	9.79%
YoY %	0.00%	7.74%	-7.19%	15.01%	0.00%	0.02%	-	-
Horiz. %	115.03%	115.03%	106.76%	115.03%	100.02%	100.02%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	31.31%	29.77%	26.53%	23.25%	26.59%	28.92%	30.82%	-
YoY %	5.17%	12.21%	14.11%	-12.56%	-8.06%	-6.16%	-	-
Horiz. %	101.59%	96.59%	86.08%	75.44%	86.28%	93.84%	100.00%	-
ROE	3.47%	14.62%	9.84%	5.14%	5.25%	22.30%	17.44%	-
YoY %	-76.27%	48.58%	91.44%	-2.10%	-76.46%	27.87%	-	-
Horiz. %	19.90%	83.83%	56.42%	29.47%	30.10%	127.87%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	28.49	115.17	92.00	56.57	34.22	126.56	92.55	-54.44%
YoY %	-75.26%	25.18%	62.63%	65.31%	-72.96%	36.75%	-	-
Horiz. %	30.78%	124.44%	99.41%	61.12%	36.97%	136.75%	100.00%	-
EPS	8.92	36.23	24.41	14.74	9.10	36.60	28.52	-53.95%
YoY %	-75.38%	48.42%	65.60%	61.98%	-75.14%	28.33%	-	-
Horiz. %	31.28%	127.03%	85.59%	51.68%	31.91%	128.33%	100.00%	-
DPS	0.00	22.50	15.00	7.50	0.00	22.50	15.00	-
YoY %	0.00%	50.00%	100.00%	0.00%	0.00%	50.00%	-	-
Horiz. %	0.00%	150.00%	100.00%	50.00%	0.00%	150.00%	100.00%	-
NAPS	2.5721	2.345	2.4816	2.5604	1.7326	1.6415	1.6357	35.26%
YoY %	9.68%	-5.50%	-3.08%	47.78%	5.55%	0.35%	-	-
Horiz. %	157.25%	143.36%	151.71%	156.53%	105.92%	100.35%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	28.49	115.17	85.39	56.57	29.75	110.05	80.46	-49.98%
YoY %	-75.26%	34.88%	50.95%	90.15%	-72.97%	36.78%	-	-
Horiz. %	35.41%	143.14%	106.13%	70.31%	36.97%	136.78%	100.00%	-
EPS	8.92	36.23	22.66	14.74	7.91	31.82	24.79	-49.44%
YoY %	-75.38%	59.89%	53.73%	86.35%	-75.14%	28.36%	-	-
Horiz. %	35.98%	146.15%	91.41%	59.46%	31.91%	128.36%	100.00%	-
DPS	0.00	22.50	13.92	7.50	0.00	19.56	13.04	-
YoY %	0.00%	61.64%	85.60%	0.00%	0.00%	50.00%	-	-
Horiz. %	0.00%	172.55%	106.75%	57.52%	0.00%	150.00%	100.00%	-
NAPS	2.5721	2.345	2.3033	2.5604	1.5065	1.4273	1.422	48.50%
YoY %	9.68%	1.81%	-10.04%	69.96%	5.55%	0.37%	-	-
Horiz. %	180.88%	164.91%	161.98%	180.06%	105.94%	100.37%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	7.41	7.50	7.72	7.18	7.00	7.00	7.10	-
P/RPS	26.01	6.51	8.39	12.69	20.46	5.53	7.67	125.88%
YoY %	299.54%	-22.41%	-33.88%	-37.98%	269.98%	-27.90%	-	-
Horiz. %	339.11%	84.88%	109.39%	165.45%	266.75%	72.10%	100.00%	-
P/EPS	83.07	21.88	31.63	54.60	76.92	19.13	24.89	123.49%
YoY %	279.66%	-30.83%	-42.07%	-29.02%	302.09%	-23.14%	-	-
Horiz. %	333.75%	87.91%	127.08%	219.37%	309.04%	76.86%	100.00%	-
EY	1.20	4.57	3.16	1.83	1.30	5.23	4.02	-55.36%
YoY %	-73.74%	44.62%	72.68%	40.77%	-75.14%	30.10%	-	-
Horiz. %	29.85%	113.68%	78.61%	45.52%	32.34%	130.10%	100.00%	-
DY	0.00	3.00	1.94	1.04	0.00	3.21	2.11	-
YoY %	0.00%	54.64%	86.54%	0.00%	0.00%	52.13%	-	-
Horiz. %	0.00%	142.18%	91.94%	49.29%	0.00%	152.13%	100.00%	-
P/NAPS	2.88	3.20	3.11	2.80	4.04	4.26	4.34	-23.93%
YoY %	-10.00%	2.89%	11.07%	-30.69%	-5.16%	-1.84%	-	-
Horiz. %	66.36%	73.73%	71.66%	64.52%	93.09%	98.16%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	28/05/14	28/02/14	28/11/13	29/08/13	28/05/13	26/02/13	26/11/12	-
Price	7.35	7.50	7.55	7.78	7.20	7.00	7.10	-
P/RPS	25.80	6.51	8.21	13.75	21.04	5.53	7.67	124.66%
YoY %	296.31%	-20.71%	-40.29%	-34.65%	280.47%	-27.90%	-	-
Horiz. %	336.38%	84.88%	107.04%	179.27%	274.32%	72.10%	100.00%	-
P/EPS	82.40	21.88	30.93	59.17	79.12	19.13	24.89	122.28%
YoY %	276.60%	-29.26%	-47.73%	-25.21%	313.59%	-23.14%	-	-
Horiz. %	331.06%	87.91%	124.27%	237.73%	317.88%	76.86%	100.00%	-
EY	1.21	4.57	3.23	1.69	1.26	5.23	4.02	-55.11%
YoY %	-73.52%	41.49%	91.12%	34.13%	-75.91%	30.10%	-	-
Horiz. %	30.10%	113.68%	80.35%	42.04%	31.34%	130.10%	100.00%	-
DY	0.00	3.00	1.99	0.96	0.00	3.21	2.11	-
YoY %	0.00%	50.75%	107.29%	0.00%	0.00%	52.13%	-	-
Horiz. %	0.00%	142.18%	94.31%	45.50%	0.00%	152.13%	100.00%	-
P/NAPS	2.86	3.20	3.04	3.04	4.16	4.26	4.34	-24.29%
YoY %	-10.63%	5.26%	0.00%	-26.92%	-2.35%	-1.84%	-	-
Horiz. %	65.90%	73.73%	70.05%	70.05%	95.85%	98.16%	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