current P/E = 9.0752 11.

02%
curren price/book = 2.5788 38.78%
P/E x P/Book = 23.40312576 -1

Earning EPS
12/31/2006 2006 13,302 1,629 0.12 1,213,907
12/31/2007 2007 14,024 31,461 2.24 1,696,028
12/31/2008 2008 17,129 58,815 3.43 1,754,843
12/31/2009 2009 3,206 94,020 5.26 1,927,423
12/31/2010 2010 17,863 343,079 16.26 2,216,421
12/31/2011 2011 17,863 333,360 33.74 2,786,872
12/31/2012 2012 19,649 693,620 61.89 4,731,875
1,254,013 120.58
CAGR = 11.32%

11998.64658

5,000,000
4,500,000
4,000,000
3,500,000
3,000,000
2,500,000
2,000,000
1,500,000
1,000,000
500,000
-
2006 2007 2008 2009
 29699.3648732091

Book Value TOTAL DEV DIVIDEN/SHARE

91 1,465 0.11
121 20,289 1.45 1,351,338.80 91.27
102 58,815 0.69 1,504,329.86
108 4,369 1.05 1,674,641.72 0.67
124 290,484 4.03 1,864,235.34
156 290,895 6.13 2,075,293.70
241 602,737 14.60 2,310,246.91
138 26.50
total cash = 94.08

Column G
Exponential (Column G)

8 2009 2010 2011 2012

 0.112416

Column G
Exponential (Column G)