[WATTA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#1]

Stock
[WATTA] WATTA HOLDING BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -84.9%
YoY- 80.37%
Quarter Report
Latest QR
Upcoming QR
WATTA's Result
WATTA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 90,942 67,233 45,705 22,834 91,617 67,176 43,002 64.68%
PBT 2,755 1,840 1,008 289 2,633 1,428 1,032 92.32%
Tax -880 -494 -159 -96 -1,355 -915 -706 15.80%
NP 1,875 1,346 849 193 1,278 513 326 220.67%
-
NP to SH 1,875 1,346 849 193 1,278 513 326 220.67%
-
Tax Rate 31.94% 26.85% 15.77% 33.22% 51.46% 64.08% 68.41% -
Total Cost 89,067 65,887 44,856 22,641 90,339 66,663 42,676 63.24%
-
Net Worth 54,054 53,715 52,798 53,333 46,201 52,571 43,664 15.27%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 422 422 422 - 745 - - -
Div Payout % 22.52% 31.42% 49.75% - 58.31% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 54,054 53,715 52,798 53,333 46,201 52,571 43,664 15.27%
NOSH 42,229 42,295 42,238 42,666 37,259 42,396 19,757 65.85%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.06% 2.00% 1.86% 0.85% 1.39% 0.76% 0.76% -
ROE 3.47% 2.51% 1.61% 0.36% 2.77% 0.98% 0.75% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 215.35 158.96 108.21 53.52 245.89 158.45 217.65 -0.70%
EPS 4.44 3.19 2.01 0.46 3.43 1.21 1.65 93.34%
DPS 1.00 1.00 1.00 0.00 2.00 0.00 0.00 -
NAPS 1.28 1.27 1.25 1.25 1.24 1.24 2.21 -30.49%
Adjusted Per Share Value based on latest NOSH - 42,666
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 107.65 79.58 54.10 27.03 108.45 79.52 50.90 64.68%
EPS 2.22 1.59 1.00 0.23 1.51 0.61 0.39 218.46%
DPS 0.50 0.50 0.50 0.00 0.88 0.00 0.00 -
NAPS 0.6398 0.6358 0.625 0.6313 0.5469 0.6223 0.5169 15.26%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.47 0.54 0.45 0.47 0.52 0.58 1.22 -
P/RPS 0.22 0.34 0.42 0.88 0.21 0.37 0.56 -46.32%
P/EPS 10.59 16.97 22.39 103.90 15.16 47.93 73.94 -72.59%
EY 9.45 5.89 4.47 0.96 6.60 2.09 1.35 265.49%
DY 2.13 1.85 2.22 0.00 3.85 0.00 0.00 -
P/NAPS 0.37 0.43 0.36 0.38 0.42 0.47 0.55 -23.20%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 26/05/03 28/02/03 28/11/02 27/08/02 30/05/02 -
Price 0.46 0.56 0.54 0.44 0.49 0.56 0.59 -
P/RPS 0.21 0.35 0.50 0.82 0.20 0.35 0.27 -15.41%
P/EPS 10.36 17.60 26.87 97.27 14.29 46.28 35.76 -56.18%
EY 9.65 5.68 3.72 1.03 7.00 2.16 2.80 127.99%
DY 2.17 1.79 1.85 0.00 4.08 0.00 0.00 -
P/NAPS 0.36 0.44 0.43 0.35 0.40 0.45 0.27 21.12%

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