[WATTA] QoQ Cumulative Quarter Result on 31-Dec-2003 [#1]

Stock
[WATTA] WATTA HOLDING BHD
Announcement Date
05-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- -89.97%
YoY- -2.59%
Quarter Report
Latest QR
Upcoming QR
WATTA's Result
WATTA's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 86,396 66,421 44,045 24,526 90,942 67,233 45,705 52.70%
PBT -1,136 927 1,090 551 2,755 1,840 1,008 -
Tax -536 -780 -684 -363 -880 -494 -159 124.32%
NP -1,672 147 406 188 1,875 1,346 849 -
-
NP to SH -1,672 147 406 188 1,875 1,346 849 -
-
Tax Rate - 84.14% 62.75% 65.88% 31.94% 26.85% 15.77% -
Total Cost 88,068 66,274 43,639 24,338 89,067 65,887 44,856 56.60%
-
Net Worth 51,933 53,339 54,133 53,475 54,054 53,715 52,798 -1.09%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 420 422 - 422 422 422 -
Div Payout % - 285.71% 104.17% - 22.52% 31.42% 49.75% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 51,933 53,339 54,133 53,475 54,054 53,715 52,798 -1.09%
NOSH 42,222 42,000 42,291 41,777 42,229 42,295 42,238 -0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -1.94% 0.22% 0.92% 0.77% 2.06% 2.00% 1.86% -
ROE -3.22% 0.28% 0.75% 0.35% 3.47% 2.51% 1.61% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 204.62 158.15 104.15 58.71 215.35 158.96 108.21 52.73%
EPS -3.96 0.35 0.96 0.45 4.44 3.19 2.01 -
DPS 0.00 1.00 1.00 0.00 1.00 1.00 1.00 -
NAPS 1.23 1.27 1.28 1.28 1.28 1.27 1.25 -1.06%
Adjusted Per Share Value based on latest NOSH - 41,777
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 102.27 78.62 52.14 29.03 107.65 79.58 54.10 52.70%
EPS -1.98 0.17 0.48 0.22 2.22 1.59 1.00 -
DPS 0.00 0.50 0.50 0.00 0.50 0.50 0.50 -
NAPS 0.6147 0.6314 0.6408 0.633 0.6398 0.6358 0.625 -1.09%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.45 0.45 0.47 0.48 0.47 0.54 0.45 -
P/RPS 0.22 0.28 0.45 0.82 0.22 0.34 0.42 -34.94%
P/EPS -11.36 128.57 48.96 106.67 10.59 16.97 22.39 -
EY -8.80 0.78 2.04 0.94 9.45 5.89 4.47 -
DY 0.00 2.22 2.13 0.00 2.13 1.85 2.22 -
P/NAPS 0.37 0.35 0.37 0.38 0.37 0.43 0.36 1.83%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 23/08/04 27/05/04 05/04/04 21/11/03 27/08/03 26/05/03 -
Price 0.43 0.44 0.47 0.47 0.46 0.56 0.54 -
P/RPS 0.21 0.28 0.45 0.80 0.21 0.35 0.50 -43.82%
P/EPS -10.86 125.71 48.96 104.44 10.36 17.60 26.87 -
EY -9.21 0.80 2.04 0.96 9.65 5.68 3.72 -
DY 0.00 2.27 2.13 0.00 2.17 1.79 1.85 -
P/NAPS 0.35 0.35 0.37 0.37 0.36 0.44 0.43 -12.79%

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