[WATTA] QoQ TTM 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- 8.17%
YoY- -46.32%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 71,294 68,963 73,840 78,504 77,712 83,661 85,665 -11.51%
PBT 578 -1,607 -2,271 -2,227 -2,629 -1,587 -1,825 -
Tax -361 16 -128 -92 67 454 576 -
NP 217 -1,591 -2,399 -2,319 -2,562 -1,133 -1,249 -
-
NP to SH -160 -1,973 -2,852 -2,720 -2,962 -1,468 -1,573 -78.17%
-
Tax Rate 62.46% - - - - - - -
Total Cost 71,077 70,554 76,239 80,823 80,274 84,794 86,914 -12.53%
-
Net Worth 41,250 45,833 46,234 32,388 46,427 48,093 49,662 -11.62%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 41,250 45,833 46,234 32,388 46,427 48,093 49,662 -11.62%
NOSH 75,000 83,333 84,062 58,888 42,206 42,187 42,812 45.27%
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% -2.31% -3.25% -2.95% -3.30% -1.35% -1.46% -
ROE -0.39% -4.30% -6.17% -8.40% -6.38% -3.05% -3.17% -
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 95.06 82.76 87.84 133.31 184.12 198.31 200.09 -39.08%
EPS -0.21 -2.37 -3.39 -4.62 -7.02 -3.48 -3.67 -85.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 81.63 87.41 92.93 91.99 99.03 101.40 -11.51%
EPS -0.19 -2.34 -3.38 -3.22 -3.51 -1.74 -1.86 -78.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4883 0.5425 0.5473 0.3834 0.5496 0.5693 0.5879 -11.63%
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 0.29 0.27 0.34 0.23 0.11 0.12 0.11 90.72%
P/EPS -131.25 -9.29 -8.84 -6.71 -2.99 -6.61 -5.99 681.56%
EY -0.76 -10.76 -11.31 -14.90 -33.42 -15.13 -16.70 -87.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 0.35 0.25 0.24 0.15 0.15 0.09 151.77%
P/EPS -159.38 -12.25 -6.48 -6.93 -3.99 -8.33 -5.17 881.12%
EY -0.63 -8.16 -15.42 -14.43 -25.06 -12.00 -19.34 -89.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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