[WATTA] QoQ TTM Result on 31-Dec-2009 [#1]

Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 75.13%
YoY- 109.14%
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 29,809 29,242 27,667 25,017 21,566 20,578 20,603 27.89%
PBT -413 -537 -492 279 512 -215 -3,314 -75.01%
Tax -365 -419 -379 -449 -482 -267 -204 47.32%
NP -778 -956 -871 -170 30 -482 -3,518 -63.39%
-
NP to SH 178 116 125 338 193 -816 -3,918 -
-
Tax Rate - - - 160.93% 94.14% - - -
Total Cost 30,587 30,198 28,538 25,187 21,536 21,060 24,121 17.13%
-
Net Worth 44,426 46,315 42,399 45,540 45,253 45,540 45,049 -0.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 44,426 46,315 42,399 45,540 45,253 45,540 45,049 -0.92%
NOSH 83,823 85,769 80,000 85,925 85,384 85,925 85,000 -0.92%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -2.61% -3.27% -3.15% -0.68% 0.14% -2.34% -17.08% -
ROE 0.40% 0.25% 0.29% 0.74% 0.43% -1.79% -8.70% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 35.56 34.09 34.58 29.11 25.26 23.95 24.24 29.07%
EPS 0.21 0.14 0.16 0.39 0.23 -0.95 -4.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.54 0.53 0.53 0.53 0.53 0.53 0.00%
Adjusted Per Share Value based on latest NOSH - 85,925
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 35.29 34.61 32.75 29.61 25.53 24.36 24.39 27.89%
EPS 0.21 0.14 0.15 0.40 0.23 -0.97 -4.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5259 0.5482 0.5019 0.5391 0.5357 0.5391 0.5333 -0.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.20 0.23 0.40 0.38 0.35 0.05 0.07 -
P/RPS 0.56 0.67 1.16 1.31 1.39 0.21 0.29 55.00%
P/EPS 94.18 170.06 256.00 96.60 154.84 -5.27 -1.52 -
EY 1.06 0.59 0.39 1.04 0.65 -18.99 -65.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.75 0.72 0.66 0.09 0.13 104.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 25/05/10 11/02/10 30/11/09 19/08/09 19/08/09 -
Price 0.23 0.25 0.32 0.44 0.39 0.05 0.05 -
P/RPS 0.65 0.73 0.93 1.51 1.54 0.21 0.21 112.24%
P/EPS 108.31 184.85 204.80 111.86 172.54 -5.27 -1.08 -
EY 0.92 0.54 0.49 0.89 0.58 -18.99 -92.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.60 0.83 0.74 0.09 0.09 183.40%

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