[WATTA] QoQ TTM Result on 30-Sep-2005 [#4]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 53.05%
YoY- 18.68%
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 83,661 85,665 82,625 87,234 85,028 85,709 85,775 -1.65%
PBT -1,587 -1,825 -2,114 -1,630 -2,613 -2,195 -1,415 7.97%
Tax 454 576 475 167 -641 -637 -776 -
NP -1,133 -1,249 -1,639 -1,463 -3,254 -2,832 -2,191 -35.65%
-
NP to SH -1,468 -1,573 -1,859 -1,576 -3,357 -2,832 -2,191 -23.48%
-
Tax Rate - - - - - - - -
Total Cost 84,794 86,914 84,264 88,697 88,282 88,541 87,966 -2.42%
-
Net Worth 48,093 49,662 49,653 49,822 50,159 51,183 53,299 -6.64%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - 423 419 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 48,093 49,662 49,653 49,822 50,159 51,183 53,299 -6.64%
NOSH 42,187 42,812 42,439 42,222 42,150 42,300 43,333 -1.77%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -1.35% -1.46% -1.98% -1.68% -3.83% -3.30% -2.55% -
ROE -3.05% -3.17% -3.74% -3.16% -6.69% -5.53% -4.11% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 198.31 200.09 194.69 206.61 201.72 202.62 197.94 0.12%
EPS -3.48 -3.67 -4.38 -3.73 -7.96 -6.70 -5.06 -22.13%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.97 -
NAPS 1.14 1.16 1.17 1.18 1.19 1.21 1.23 -4.95%
Adjusted Per Share Value based on latest NOSH - 42,222
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 99.03 101.40 97.80 103.26 100.65 101.45 101.53 -1.65%
EPS -1.74 -1.86 -2.20 -1.87 -3.97 -3.35 -2.59 -23.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.5693 0.5879 0.5878 0.5898 0.5937 0.6059 0.6309 -6.63%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.23 0.22 0.22 0.35 0.43 0.44 0.39 -
P/RPS 0.12 0.11 0.11 0.17 0.21 0.22 0.20 -28.92%
P/EPS -6.61 -5.99 -5.02 -9.38 -5.40 -6.57 -7.71 -9.77%
EY -15.13 -16.70 -19.91 -10.66 -18.52 -15.22 -12.96 10.90%
DY 0.00 0.00 0.00 0.00 0.00 2.27 2.48 -
P/NAPS 0.20 0.19 0.19 0.30 0.36 0.36 0.32 -26.96%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 23/05/06 21/02/06 29/11/05 23/08/05 25/05/05 22/02/05 -
Price 0.29 0.19 0.22 0.22 0.43 0.44 0.46 -
P/RPS 0.15 0.09 0.11 0.11 0.21 0.22 0.23 -24.85%
P/EPS -8.33 -5.17 -5.02 -5.89 -5.40 -6.57 -9.10 -5.73%
EY -12.00 -19.34 -19.91 -16.97 -18.52 -15.22 -10.99 6.05%
DY 0.00 0.00 0.00 0.00 0.00 2.27 2.10 -
P/NAPS 0.25 0.16 0.19 0.19 0.36 0.36 0.37 -23.05%

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