[BIPORT] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Cumulative Result
Revenue	211,187	107,041	391,116	286,442	192,971	103,850	386,784	-33.27%
YoY %	97.30%	-72.63%	36.54%	48.44%	85.82%	-73.15%	-	-
Horiz. %	54.60%	27.67%	101.12%	74.06%	49.89%	26.85%	100.00%	-
PBT	110,444	57,736	175,212	135,299	94,004	55,066	156,118	-20.65%
YoY %	91.29%	-67.05%	29.50%	43.93%	70.71%	-64.73%	-	-
Horiz. %	70.74%	36.98%	112.23%	86.66%	60.21%	35.27%	100.00%	-
Tax	-29,350	-15,622	-51,135	-40,255	-27,572	-16,017	-45,065	-24.92%
YoY %	-87.88%	69.45%	-27.03%	-46.00%	-72.14%	64.46%	-	-
Horiz. %	65.13%	34.67%	113.47%	89.33%	61.18%	35.54%	100.00%	-
NP	81,094	42,114	124,077	95,044	66,432	39,049	111,053	-18.95%
YoY %	92.56%	-66.06%	30.55%	43.07%	70.12%	-64.84%	-	-
Horiz. %	73.02%	37.92%	111.73%	85.58%	59.82%	35.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,094	42,114	124,077	95,044	66,432	39,049	111,053	-18.95%
YoY %	92.56%	-66.06%	30.55%	43.07%	70.12%	-64.84%	-	-
Horiz. %	73.02%	37.92%	111.73%	85.58%	59.82%	35.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.57%	27.06%	29.18%	29.75%	29.33%	29.09%	28.87%	-
YoY %	-1.81%	-7.27%	-1.92%	1.43%	0.83%	0.76%	-	-
Horiz. %	92.03%	93.73%	101.07%	103.05%	101.59%	100.76%	100.00%	-
Total Cost	130,093	64,927	267,039	191,398	126,539	64,801	275,731	-39.47%
YoY %	100.37%	-75.69%	39.52%	51.26%	95.27%	-76.50%	-	-
Horiz. %	47.18%	23.55%	96.85%	69.41%	45.89%	23.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	897,234	945,545	903,538	903,397	903,411	962,781	911,826	-1.07%
YoY %	-5.11%	4.65%	0.02%	-0.00%	-6.17%	5.59%	-	-
Horiz. %	98.40%	103.70%	99.09%	99.08%	99.08%	105.59%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	40,006	-	119,997	80,003	39,995	-	100,011	-45.80%
YoY %	0.00%	-	49.99%	100.03%	0.00%	-	-	-
Horiz. %	40.00%	-	119.98%	79.99%	39.99%	-	100.00%	-
Div Payout %	49.33%	-	96.71%	84.18%	60.20%	-	90.06%	-
YoY %	0.00%	-	14.88%	39.83%	0.00%	-	-	-
Horiz. %	54.77%	-	107.38%	93.47%	66.84%	-	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	897,234	945,545	903,538	903,397	903,411	962,781	911,826	-1.07%
YoY %	-5.11%	4.65%	0.02%	-0.00%	-6.17%	5.59%	-	-
Horiz. %	98.40%	103.70%	99.09%	99.08%	99.08%	105.59%	100.00%	-
NOSH	400,069	399,943	399,990	400,016	399,951	400,092	400,046	0.00%
YoY %	0.03%	-0.01%	-0.01%	0.02%	-0.04%	0.01%	-	-
Horiz. %	100.01%	99.97%	99.99%	99.99%	99.98%	100.01%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	38.40%	39.34%	31.72%	33.18%	34.43%	37.60%	28.71%	-
YoY %	-2.39%	24.02%	-4.40%	-3.63%	-8.43%	30.96%	-	-
Horiz. %	133.75%	137.03%	110.48%	115.57%	119.92%	130.96%	100.00%	-
ROE	9.04%	4.45%	13.73%	10.52%	7.35%	4.06%	12.18%	-
YoY %	103.15%	-67.59%	30.51%	43.13%	81.03%	-66.67%	-	-
Horiz. %	74.22%	36.54%	112.73%	86.37%	60.34%	33.33%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	52.79	26.76	97.78	71.61	48.25	25.96	96.68	-33.26%
YoY %	97.27%	-72.63%	36.55%	48.41%	85.86%	-73.15%	-	-
Horiz. %	54.60%	27.68%	101.14%	74.07%	49.91%	26.85%	100.00%	-
EPS	20.27	10.53	31.02	23.76	16.61	9.76	27.76	-18.95%
YoY %	92.50%	-66.05%	30.56%	43.05%	70.18%	-64.84%	-	-
Horiz. %	73.02%	37.93%	111.74%	85.59%	59.83%	35.16%	100.00%	-
DPS	10.00	0.00	30.00	20.00	10.00	0.00	25.00	-45.80%
YoY %	0.00%	0.00%	50.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	40.00%	0.00%	120.00%	80.00%	40.00%	0.00%	100.00%	-
NAPS	2.2427	2.3642	2.2589	2.2584	2.2588	2.4064	2.2793	-1.07%
YoY %	-5.14%	4.66%	0.02%	-0.02%	-6.13%	5.58%	-	-
Horiz. %	98.39%	103.72%	99.10%	99.08%	99.10%	105.58%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 400,167
RPS	45.91	23.27	85.03	62.27	41.95	22.58	84.08	-33.26%
YoY %	97.29%	-72.63%	36.55%	48.44%	85.78%	-73.14%	-	-
Horiz. %	54.60%	27.68%	101.13%	74.06%	49.89%	26.86%	100.00%	-
EPS	17.63	9.16	26.97	20.66	14.44	8.49	24.14	-18.94%
YoY %	92.47%	-66.04%	30.54%	43.07%	70.08%	-64.83%	-	-
Horiz. %	73.03%	37.95%	111.72%	85.58%	59.82%	35.17%	100.00%	-
DPS	8.70	0.00	26.09	17.39	8.69	0.00	21.74	-45.78%
YoY %	0.00%	0.00%	50.03%	100.12%	0.00%	0.00%	-	-
Horiz. %	40.02%	0.00%	120.01%	79.99%	39.97%	0.00%	100.00%	-
NAPS	1.9505	2.0555	1.9642	1.9639	1.9639	2.093	1.9822	-1.07%
YoY %	-5.11%	4.65%	0.02%	0.00%	-6.17%	5.59%	-	-
Horiz. %	98.40%	103.70%	99.09%	99.08%	99.08%	105.59%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	6.00	4.90	4.80	4.74	4.80	4.74	4.46	-
P/RPS	11.37	18.31	4.91	6.62	9.95	18.26	4.61	82.84%
YoY %	-37.90%	272.91%	-25.83%	-33.47%	-45.51%	296.10%	-	-
Horiz. %	246.64%	397.18%	106.51%	143.60%	215.84%	396.10%	100.00%	-
P/EPS	29.60	46.53	15.47	19.95	28.90	48.57	16.07	50.43%
YoY %	-36.39%	200.78%	-22.46%	-30.97%	-40.50%	202.24%	-	-
Horiz. %	184.19%	289.55%	96.27%	124.14%	179.84%	302.24%	100.00%	-
EY	3.38	2.15	6.46	5.01	3.46	2.06	6.22	-33.48%
YoY %	57.21%	-66.72%	28.94%	44.80%	67.96%	-66.88%	-	-
Horiz. %	54.34%	34.57%	103.86%	80.55%	55.63%	33.12%	100.00%	-
DY	1.67	0.00	6.25	4.22	2.08	0.00	5.61	-55.51%
YoY %	0.00%	0.00%	48.10%	102.88%	0.00%	0.00%	-	-
Horiz. %	29.77%	0.00%	111.41%	75.22%	37.08%	0.00%	100.00%	-
P/NAPS	2.68	2.07	2.12	2.10	2.13	1.97	1.96	23.26%
YoY %	29.47%	-2.36%	0.95%	-1.41%	8.12%	0.51%	-	-
Horiz. %	136.73%	105.61%	108.16%	107.14%	108.67%	100.51%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	29/08/07	31/05/07	27/02/07	30/11/06	30/08/06	31/05/06	23/02/06	-
Price	6.00	5.75	4.88	4.78	4.80	4.64	4.86	-
P/RPS	11.37	21.48	4.99	6.68	9.95	17.88	5.03	72.49%
YoY %	-47.07%	330.46%	-25.30%	-32.86%	-44.35%	255.47%	-	-
Horiz. %	226.04%	427.04%	99.20%	132.80%	197.81%	355.47%	100.00%	-
P/EPS	29.60	54.61	15.73	20.12	28.90	47.54	17.51	42.04%
YoY %	-45.80%	247.17%	-21.82%	-30.38%	-39.21%	171.50%	-	-
Horiz. %	169.05%	311.88%	89.83%	114.91%	165.05%	271.50%	100.00%	-
EY	3.38	1.83	6.36	4.97	3.46	2.10	5.71	-29.56%
YoY %	84.70%	-71.23%	27.97%	43.64%	64.76%	-63.22%	-	-
Horiz. %	59.19%	32.05%	111.38%	87.04%	60.60%	36.78%	100.00%	-
DY	1.67	0.00	6.15	4.18	2.08	0.00	5.14	-52.83%
YoY %	0.00%	0.00%	47.13%	100.96%	0.00%	0.00%	-	-
Horiz. %	32.49%	0.00%	119.65%	81.32%	40.47%	0.00%	100.00%	-
P/NAPS	2.68	2.43	2.16	2.12	2.13	1.93	2.13	16.59%
YoY %	10.29%	12.50%	1.89%	-0.47%	10.36%	-9.39%	-	-
Horiz. %	125.82%	114.08%	101.41%	99.53%	100.00%	90.61%	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