[WATTA] QoQ Cumulative Quarter Result on 30-Jun-2007 [#3]

Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 53.33%
YoY- 84.91%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 17,678 9,821 71,295 52,732 37,917 20,088 77,711 -62.70%
PBT 1,662 994 578 423 102 99 -2,625 -
Tax -260 -156 -361 -292 -214 -97 67 -
NP 1,402 838 217 131 -112 2 -2,558 -
-
NP to SH 1,162 722 -159 -175 -375 -106 -2,958 -
-
Tax Rate 15.64% 15.69% 62.46% 69.03% 209.80% 97.98% - -
Total Cost 16,276 8,983 71,078 52,601 38,029 20,086 80,269 -65.45%
-
Net Worth 47,153 47,567 41,642 41,847 38,915 32,388 46,482 0.95%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - 422 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 47,153 47,567 41,642 41,847 38,915 32,388 46,482 0.95%
NOSH 84,202 84,941 75,714 76,086 70,754 58,888 42,257 58.28%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.93% 8.53% 0.30% 0.25% -0.30% 0.01% -3.29% -
ROE 2.46% 1.52% -0.38% -0.42% -0.96% -0.33% -6.36% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.99 11.56 94.16 69.30 53.59 34.11 183.90 -76.43%
EPS 1.38 0.85 -0.21 -0.23 -0.53 -0.18 -7.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.56 0.56 0.55 0.55 0.55 0.55 1.10 -36.21%
Adjusted Per Share Value based on latest NOSH - 83,333
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.93 11.63 84.39 62.42 44.88 23.78 91.99 -62.69%
EPS 1.38 0.85 -0.19 -0.21 -0.44 -0.13 -3.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.5582 0.5631 0.4929 0.4954 0.4606 0.3834 0.5502 0.96%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.21 0.43 0.28 0.22 0.30 0.31 0.21 -
P/RPS 1.00 3.72 0.30 0.32 0.56 0.91 0.11 334.99%
P/EPS 15.22 50.59 -133.33 -95.65 -56.60 -172.22 -3.00 -
EY 6.57 1.98 -0.75 -1.05 -1.77 -0.58 -33.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.76 -
P/NAPS 0.38 0.77 0.51 0.40 0.55 0.56 0.19 58.67%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 05/05/08 21/02/08 20/11/07 24/08/07 18/05/07 16/02/07 24/11/06 -
Price 0.24 0.23 0.34 0.29 0.22 0.32 0.28 -
P/RPS 1.14 1.99 0.36 0.42 0.41 0.94 0.15 286.07%
P/EPS 17.39 27.06 -161.90 -126.09 -41.51 -177.78 -4.00 -
EY 5.75 3.70 -0.62 -0.79 -2.41 -0.56 -25.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.43 0.41 0.62 0.53 0.40 0.58 0.25 43.50%

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

Post a Comment