[WATTA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#1]

Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 96.42%
YoY- 69.54%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 71,295 52,732 37,917 20,088 77,711 61,480 41,789 42.73%
PBT 578 423 102 99 -2,625 -594 -255 -
Tax -361 -292 -214 -97 67 -241 -19 610.76%
NP 217 131 -112 2 -2,558 -835 -274 -
-
NP to SH -159 -175 -375 -106 -2,958 -1,160 -485 -52.42%
-
Tax Rate 62.46% 69.03% 209.80% 97.98% - - - -
Total Cost 71,078 52,601 38,029 20,086 80,269 62,315 42,063 41.82%
-
Net Worth 41,642 41,847 38,915 32,388 46,482 48,128 49,022 -10.29%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - 422 422 422 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 41,642 41,847 38,915 32,388 46,482 48,128 49,022 -10.29%
NOSH 75,714 76,086 70,754 58,888 42,257 42,218 42,260 47.46%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.30% 0.25% -0.30% 0.01% -3.29% -1.36% -0.66% -
ROE -0.38% -0.42% -0.96% -0.33% -6.36% -2.41% -0.99% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 94.16 69.30 53.59 34.11 183.90 145.62 98.88 -3.20%
EPS -0.21 -0.23 -0.53 -0.18 -7.00 -1.37 -0.57 -48.57%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 0.55 0.55 0.55 0.55 1.10 1.14 1.16 -39.16%
Adjusted Per Share Value based on latest NOSH - 58,888
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 84.39 62.42 44.88 23.78 91.99 72.77 49.47 42.72%
EPS -0.19 -0.21 -0.44 -0.13 -3.50 -1.37 -0.57 -51.89%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
NAPS 0.4929 0.4954 0.4606 0.3834 0.5502 0.5697 0.5803 -10.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.28 0.22 0.30 0.31 0.21 0.23 0.22 -
P/RPS 0.30 0.32 0.56 0.91 0.11 0.16 0.22 22.94%
P/EPS -133.33 -95.65 -56.60 -172.22 -3.00 -8.37 -19.17 263.93%
EY -0.75 -1.05 -1.77 -0.58 -33.33 -11.95 -5.22 -72.53%
DY 0.00 0.00 0.00 0.00 4.76 4.35 4.55 -
P/NAPS 0.51 0.40 0.55 0.56 0.19 0.20 0.19 93.02%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 24/08/07 18/05/07 16/02/07 24/11/06 16/08/06 23/05/06 -
Price 0.34 0.29 0.22 0.32 0.28 0.29 0.19 -
P/RPS 0.36 0.42 0.41 0.94 0.15 0.20 0.19 53.06%
P/EPS -161.90 -126.09 -41.51 -177.78 -4.00 -10.55 -16.56 356.58%
EY -0.62 -0.79 -2.41 -0.56 -25.00 -9.47 -6.04 -78.04%
DY 0.00 0.00 0.00 0.00 3.57 3.45 5.26 -
P/NAPS 0.62 0.53 0.40 0.58 0.25 0.25 0.16 146.50%

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