[WATTA] QoQ TTM 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- -0.27%
YoY- 37.1%
Quarter Report
Latest QR
Upcoming QR
WATTA's Result
WATTA's Financial Summary
View:
Show?
TTM 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 90,071 89,223 92,575 90,883 91,675 94,320 -5.66%
PBT -1,045 1,841 2,837 3,017 2,755 3,047 2,610 -
Tax -893 -1,165 -1,406 -1,147 -880 -936 -808 6.87%
NP -1,938 676 1,431 1,870 1,875 2,111 1,802 -
-
NP to SH -1,938 676 1,431 1,870 1,875 2,111 1,802 -
-
Tax Rate - 63.28% 49.56% 38.02% 31.94% 30.72% 30.96% -
Total Cost 88,334 89,395 87,792 90,705 89,008 89,564 92,518 -3.02%
-
Net Worth 51,913 53,922 53,661 53,475 54,169 53,839 52,644 -0.92%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 419 419 1,266 1,268 1,268 845 421 -0.31%
Div Payout % 0.00% 62.02% 88.49% 67.82% 67.64% 40.03% 23.37% -
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 51,913 53,922 53,661 53,475 54,169 53,839 52,644 -0.92%
NOSH 42,206 42,459 41,923 41,777 42,320 42,393 42,115 0.14%
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 -2.24% 0.75% 1.60% 2.02% 2.06% 2.30% 1.91% -
ROE -3.73% 1.25% 2.67% 3.50% 3.46% 3.92% 3.42% -
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 204.70 212.14 212.83 221.59 214.75 216.25 223.96 -5.80%
EPS -4.59 1.59 3.41 4.48 4.43 4.98 4.28 -
DPS 1.00 1.00 3.00 3.00 3.00 1.99 1.00 0.00%
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 102.27 106.62 105.61 109.58 107.58 108.52 111.65 -5.66%
EPS -2.29 0.80 1.69 2.21 2.22 2.50 2.13 -
DPS 0.50 0.50 1.50 1.50 1.50 1.00 0.50 0.00%
NAPS 0.6145 0.6383 0.6352 0.633 0.6412 0.6373 0.6232 -0.93%
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 0.21 0.22 0.22 0.22 0.25 0.20 6.54%
P/EPS -9.80 28.26 13.77 10.72 10.61 10.84 10.52 -
EY -10.20 3.54 7.26 9.33 9.43 9.22 9.51 -
DY 2.22 2.22 6.38 6.25 6.38 3.69 2.22 0.00%
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 0.21 0.22 0.21 0.21 0.26 0.24 -8.49%
P/EPS -9.36 27.64 13.77 10.50 10.38 11.25 12.62 -
EY -10.68 3.62 7.26 9.52 9.63 8.89 7.92 -
DY 2.33 2.27 6.38 6.38 6.52 3.56 1.85 16.57%
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