[WATTA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#1]

Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 77.92%
YoY- -435.38%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 77,711 61,480 41,789 19,296 87,233 65,052 43,358 47.49%
PBT -2,625 -594 -255 -303 -1,629 -641 -60 1138.76%
Tax 67 -241 -19 62 384 -311 -428 -
NP -2,558 -835 -274 -241 -1,245 -952 -488 201.45%
-
NP to SH -2,958 -1,160 -485 -348 -1,576 -1,272 -488 232.08%
-
Tax Rate - - - - - - - -
Total Cost 80,269 62,315 42,063 19,537 88,478 66,004 43,846 49.59%
-
Net Worth 46,482 48,128 49,022 49,653 49,857 50,121 50,903 -5.87%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 422 422 422 - 422 421 420 0.31%
Div Payout % 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 46,482 48,128 49,022 49,653 49,857 50,121 50,903 -5.87%
NOSH 42,257 42,218 42,260 42,439 42,252 42,119 42,068 0.29%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -3.29% -1.36% -0.66% -1.25% -1.43% -1.46% -1.13% -
ROE -6.36% -2.41% -0.99% -0.70% -3.16% -2.54% -0.96% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 183.90 145.62 98.88 45.47 206.46 154.45 103.06 47.06%
EPS -7.00 -1.37 -0.57 -0.41 -3.73 -3.01 -1.16 231.09%
DPS 1.00 1.00 1.00 0.00 1.00 1.00 1.00 0.00%
NAPS 1.10 1.14 1.16 1.17 1.18 1.19 1.21 -6.15%
Adjusted Per Share Value based on latest NOSH - 42,439
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 91.99 72.77 49.47 22.84 103.26 77.00 51.32 47.50%
EPS -3.50 -1.37 -0.57 -0.41 -1.87 -1.51 -0.58 231.09%
DPS 0.50 0.50 0.50 0.00 0.50 0.50 0.50 0.00%
NAPS 0.5502 0.5697 0.5803 0.5878 0.5902 0.5933 0.6026 -5.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.21 0.23 0.22 0.22 0.35 0.43 0.44 -
P/RPS 0.11 0.16 0.22 0.48 0.17 0.28 0.43 -59.66%
P/EPS -3.00 -8.37 -19.17 -26.83 -9.38 -14.24 -37.93 -81.54%
EY -33.33 -11.95 -5.22 -3.73 -10.66 -7.02 -2.64 441.35%
DY 4.76 4.35 4.55 0.00 2.86 2.33 2.27 63.75%
P/NAPS 0.19 0.20 0.19 0.19 0.30 0.36 0.36 -34.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 16/08/06 23/05/06 21/02/06 29/11/05 23/08/05 25/05/05 -
Price 0.28 0.29 0.19 0.22 0.22 0.43 0.44 -
P/RPS 0.15 0.20 0.19 0.48 0.11 0.28 0.43 -50.41%
P/EPS -4.00 -10.55 -16.56 -26.83 -5.90 -14.24 -37.93 -77.64%
EY -25.00 -9.47 -6.04 -3.73 -16.95 -7.02 -2.64 346.98%
DY 3.57 3.45 5.26 0.00 4.55 2.33 2.27 35.19%
P/NAPS 0.25 0.25 0.16 0.19 0.19 0.36 0.36 -21.56%

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