[BIPORT] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Cumulative Result
Revenue	228,374	118,027	417,172	308,570	211,187	107,041	391,116	-30.16%
YoY %	93.49%	-71.71%	35.20%	46.11%	97.30%	-72.63%	-	-
Horiz. %	58.39%	30.18%	106.66%	78.89%	54.00%	27.37%	100.00%	-
PBT	113,502	67,434	189,193	154,143	110,444	57,736	175,212	-25.15%
YoY %	68.32%	-64.36%	22.74%	39.57%	91.29%	-67.05%	-	-
Horiz. %	64.78%	38.49%	107.98%	87.98%	63.03%	32.95%	100.00%	-
Tax	-29,668	-17,656	-53,549	-40,858	-29,350	-15,622	-51,135	-30.45%
YoY %	-68.03%	67.03%	-31.06%	-39.21%	-87.88%	69.45%	-	-
Horiz. %	58.02%	34.53%	104.72%	79.90%	57.40%	30.55%	100.00%	-
NP	83,834	49,778	135,644	113,285	81,094	42,114	124,077	-23.01%
YoY %	68.42%	-63.30%	19.74%	39.70%	92.56%	-66.06%	-	-
Horiz. %	67.57%	40.12%	109.32%	91.30%	65.36%	33.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,834	49,778	135,644	113,285	81,094	42,114	124,077	-23.01%
YoY %	68.42%	-63.30%	19.74%	39.70%	92.56%	-66.06%	-	-
Horiz. %	67.57%	40.12%	109.32%	91.30%	65.36%	33.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.14%	26.18%	28.30%	26.51%	26.57%	27.06%	29.18%	-
YoY %	-0.15%	-7.49%	6.75%	-0.23%	-1.81%	-7.27%	-	-
Horiz. %	89.58%	89.72%	96.98%	90.85%	91.06%	92.73%	100.00%	-
Total Cost	144,540	68,249	281,528	195,285	130,093	64,927	267,039	-33.60%
YoY %	111.78%	-75.76%	44.16%	50.11%	100.37%	-75.69%	-	-
Horiz. %	54.13%	25.56%	105.43%	73.13%	48.72%	24.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	873,377	943,341	893,226	900,111	897,234	945,545	903,538	-2.23%
YoY %	-7.42%	5.61%	-0.76%	0.32%	-5.11%	4.65%	-	-
Horiz. %	96.66%	104.41%	98.86%	99.62%	99.30%	104.65%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	29,597	-	220,006	80,002	40,006	-	119,997	-60.70%
YoY %	0.00%	-	175.00%	99.98%	0.00%	-	-	-
Horiz. %	24.66%	-	183.34%	66.67%	33.34%	-	100.00%	-
Div Payout %	35.31%	-	162.19%	70.62%	49.33%	-	96.71%	-
YoY %	0.00%	-	129.67%	43.16%	0.00%	-	-	-
Horiz. %	36.51%	-	167.71%	73.02%	51.01%	-	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	873,377	943,341	893,226	900,111	897,234	945,545	903,538	-2.23%
YoY %	-7.42%	5.61%	-0.76%	0.32%	-5.11%	4.65%	-	-
Horiz. %	96.66%	104.41%	98.86%	99.62%	99.30%	104.65%	100.00%	-
NOSH	399,971	400,144	400,011	400,014	400,069	399,943	399,990	-0.00%
YoY %	-0.04%	0.03%	-0.00%	-0.01%	0.03%	-0.01%	-	-
Horiz. %	100.00%	100.04%	100.01%	100.01%	100.02%	99.99%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	36.71%	42.18%	32.52%	36.71%	38.40%	39.34%	31.72%	-
YoY %	-12.97%	29.70%	-11.41%	-4.40%	-2.39%	24.02%	-	-
Horiz. %	115.73%	132.98%	102.52%	115.73%	121.06%	124.02%	100.00%	-
ROE	9.60%	5.28%	15.19%	12.59%	9.04%	4.45%	13.73%	-
YoY %	81.82%	-65.24%	20.65%	39.27%	103.15%	-67.59%	-	-
Horiz. %	69.92%	38.46%	110.63%	91.70%	65.84%	32.41%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	57.10	29.50	104.29	77.14	52.79	26.76	97.78	-30.15%
YoY %	93.56%	-71.71%	35.20%	46.13%	97.27%	-72.63%	-	-
Horiz. %	58.40%	30.17%	106.66%	78.89%	53.99%	27.37%	100.00%	-
EPS	20.96	12.44	33.91	28.32	20.27	10.53	31.02	-23.01%
YoY %	68.49%	-63.31%	19.74%	39.71%	92.50%	-66.05%	-	-
Horiz. %	67.57%	40.10%	109.32%	91.30%	65.34%	33.95%	100.00%	-
DPS	7.40	0.00	55.00	20.00	10.00	0.00	30.00	-60.70%
YoY %	0.00%	0.00%	175.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	24.67%	0.00%	183.33%	66.67%	33.33%	0.00%	100.00%	-
NAPS	2.1836	2.3575	2.233	2.2502	2.2427	2.3642	2.2589	-2.23%
YoY %	-7.38%	5.58%	-0.76%	0.33%	-5.14%	4.66%	-	-
Horiz. %	96.67%	104.36%	98.85%	99.61%	99.28%	104.66%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 399,888
RPS	49.65	25.66	90.69	67.08	45.91	23.27	85.03	-30.16%
YoY %	93.49%	-71.71%	35.20%	46.11%	97.29%	-72.63%	-	-
Horiz. %	58.39%	30.18%	106.66%	78.89%	53.99%	27.37%	100.00%	-
EPS	18.22	10.82	29.49	24.63	17.63	9.16	26.97	-23.02%
YoY %	68.39%	-63.31%	19.73%	39.71%	92.47%	-66.04%	-	-
Horiz. %	67.56%	40.12%	109.34%	91.32%	65.37%	33.96%	100.00%	-
DPS	6.43	0.00	47.83	17.39	8.70	0.00	26.09	-60.72%
YoY %	0.00%	0.00%	175.04%	99.89%	0.00%	0.00%	-	-
Horiz. %	24.65%	0.00%	183.33%	66.65%	33.35%	0.00%	100.00%	-
NAPS	1.8986	2.0507	1.9418	1.9568	1.9505	2.0555	1.9642	-2.24%
YoY %	-7.42%	5.61%	-0.77%	0.32%	-5.11%	4.65%	-	-
Horiz. %	96.66%	104.40%	98.86%	99.62%	99.30%	104.65%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	6.30	6.10	6.10	6.55	6.00	4.90	4.80	-
P/RPS	11.03	20.68	5.85	8.49	11.37	18.31	4.91	71.61%
YoY %	-46.66%	253.50%	-31.10%	-25.33%	-37.90%	272.91%	-	-
Horiz. %	224.64%	421.18%	119.14%	172.91%	231.57%	372.91%	100.00%	-
P/EPS	30.06	49.04	17.99	23.13	29.60	46.53	15.47	55.77%
YoY %	-38.70%	172.60%	-22.22%	-21.86%	-36.39%	200.78%	-	-
Horiz. %	194.31%	317.00%	116.29%	149.52%	191.34%	300.78%	100.00%	-
EY	3.33	2.04	5.56	4.32	3.38	2.15	6.46	-35.73%
YoY %	63.24%	-63.31%	28.70%	27.81%	57.21%	-66.72%	-	-
Horiz. %	51.55%	31.58%	86.07%	66.87%	52.32%	33.28%	100.00%	-
DY	1.17	0.00	9.02	3.05	1.67	0.00	6.25	-67.30%
YoY %	0.00%	0.00%	195.74%	82.63%	0.00%	0.00%	-	-
Horiz. %	18.72%	0.00%	144.32%	48.80%	26.72%	0.00%	100.00%	-
P/NAPS	2.89	2.59	2.73	2.91	2.68	2.07	2.12	22.96%
YoY %	11.58%	-5.13%	-6.19%	8.58%	29.47%	-2.36%	-	-
Horiz. %	136.32%	122.17%	128.77%	137.26%	126.42%	97.64%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/08	30/05/08	28/02/08	28/11/07	29/08/07	31/05/07	27/02/07	-
Price	5.85	6.45	5.80	6.40	6.00	5.75	4.88	-
P/RPS	10.25	21.87	5.56	8.30	11.37	21.48	4.99	61.66%
YoY %	-53.13%	293.35%	-33.01%	-27.00%	-47.07%	330.46%	-	-
Horiz. %	205.41%	438.28%	111.42%	166.33%	227.86%	430.46%	100.00%	-
P/EPS	27.91	51.85	17.10	22.60	29.60	54.61	15.73	46.61%
YoY %	-46.17%	203.22%	-24.34%	-23.65%	-45.80%	247.17%	-	-
Horiz. %	177.43%	329.62%	108.71%	143.67%	188.18%	347.17%	100.00%	-
EY	3.58	1.93	5.85	4.43	3.38	1.83	6.36	-31.85%
YoY %	85.49%	-67.01%	32.05%	31.07%	84.70%	-71.23%	-	-
Horiz. %	56.29%	30.35%	91.98%	69.65%	53.14%	28.77%	100.00%	-
DY	1.26	0.00	9.48	3.13	1.67	0.00	6.15	-65.28%
YoY %	0.00%	0.00%	202.88%	87.43%	0.00%	0.00%	-	-
Horiz. %	20.49%	0.00%	154.15%	50.89%	27.15%	0.00%	100.00%	-
P/NAPS	2.68	2.74	2.60	2.84	2.68	2.43	2.16	15.48%
YoY %	-2.19%	5.38%	-8.45%	5.97%	10.29%	12.50%	-	-
Horiz. %	124.07%	126.85%	120.37%	131.48%	124.07%	112.50%	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