[WATTA] QoQ Quarter Result on 30-Sep-2011 [#4]

Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 17.55%
YoY- 201.05%
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 6,065 6,537 5,286 6,405 7,384 6,671 8,312 -18.96%
PBT 532 117 95 124 307 77 615 -9.22%
Tax -156 -97 -92 -153 -91 -104 -123 17.18%
NP 376 20 3 -29 216 -27 492 -16.42%
-
NP to SH 262 161 38 288 245 68 496 -34.68%
-
Tax Rate 29.32% 82.91% 96.84% 123.39% 29.64% 135.06% 20.00% -
Total Cost 5,689 6,517 5,283 6,434 7,168 6,698 7,820 -19.12%
-
Net Worth 46,464 46,464 46,464 46,588 45,620 45,900 45,396 1.56%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 46,464 46,464 46,464 46,588 45,620 45,900 45,396 1.56%
NOSH 84,480 84,480 84,480 84,705 84,482 85,000 84,067 0.32%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.20% 0.31% 0.06% -0.45% 2.93% -0.40% 5.92% -
ROE 0.56% 0.35% 0.08% 0.62% 0.54% 0.15% 1.09% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.18 7.74 6.26 7.56 8.74 7.85 9.89 -19.23%
EPS 0.31 0.19 0.04 0.34 0.29 0.08 0.59 -34.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.55 0.55 0.54 0.54 0.54 1.23%
Adjusted Per Share Value based on latest NOSH - 84,705
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.18 7.74 6.26 7.58 8.74 7.90 9.84 -18.96%
EPS 0.31 0.19 0.04 0.34 0.29 0.08 0.59 -34.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.55 0.5515 0.54 0.5433 0.5374 1.55%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.28 0.30 0.25 0.20 0.18 0.21 0.19 -
P/RPS 3.90 3.88 4.00 2.64 2.06 2.68 1.92 60.45%
P/EPS 90.28 157.42 555.79 58.82 62.07 262.50 32.20 98.95%
EY 1.11 0.64 0.18 1.70 1.61 0.38 3.11 -49.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.45 0.36 0.33 0.39 0.35 28.55%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 15/05/12 28/02/12 30/11/11 22/08/11 19/05/11 24/02/11 -
Price 0.25 0.32 0.20 0.21 0.18 0.19 0.20 -
P/RPS 3.48 4.14 3.20 2.78 2.06 2.42 2.02 43.75%
P/EPS 80.61 167.91 444.63 61.76 62.07 237.50 33.90 78.24%
EY 1.24 0.60 0.22 1.62 1.61 0.42 2.95 -43.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.36 0.38 0.33 0.35 0.37 13.95%

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