[WATTA] YoY Annual (Unaudited) Result on 30-Sep-2007 [#4]

Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
YoY- 94.62%
View:
Show?
Annual (Unaudited) Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 29,886 21,865 28,815 71,295 77,711 87,233 86,396 -16.20%
PBT -413 511 -2,326 578 -2,625 -1,629 -1,136 -15.51%
Tax -365 -482 -306 -361 67 384 -536 -6.20%
NP -778 29 -2,632 217 -2,558 -1,245 -1,672 -11.96%
-
NP to SH 177 193 -3,064 -159 -2,958 -1,576 -1,672 -
-
Tax Rate - 94.32% - 62.46% - - - -
Total Cost 30,664 21,836 31,447 71,078 80,269 88,478 88,068 -16.11%
-
Net Worth 44,671 43,883 44,757 41,642 46,482 49,857 51,933 -2.47%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 422 422 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 44,671 43,883 44,757 41,642 46,482 49,857 51,933 -2.47%
NOSH 84,285 82,800 84,447 75,714 42,257 42,252 42,222 12.20%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -2.60% 0.13% -9.13% 0.30% -3.29% -1.43% -1.94% -
ROE 0.40% 0.44% -6.85% -0.38% -6.36% -3.16% -3.22% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 35.46 26.41 34.12 94.16 183.90 206.46 204.62 -25.32%
EPS 0.21 0.23 -3.63 -0.21 -7.00 -3.73 -3.96 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.53 0.53 0.53 0.55 1.10 1.18 1.23 -13.08%
Adjusted Per Share Value based on latest NOSH - 75,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 35.38 25.88 34.11 84.39 91.99 103.26 102.27 -16.20%
EPS 0.21 0.23 -3.63 -0.19 -3.50 -1.87 -1.98 -
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.00 -
NAPS 0.5288 0.5195 0.5298 0.4929 0.5502 0.5902 0.6147 -2.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.20 0.35 0.25 0.28 0.21 0.35 0.45 -
P/RPS 0.56 1.33 0.73 0.30 0.11 0.17 0.22 16.84%
P/EPS 95.24 150.16 -6.89 -133.33 -3.00 -9.38 -11.36 -
EY 1.05 0.67 -14.51 -0.75 -33.33 -10.66 -8.80 -
DY 0.00 0.00 0.00 0.00 4.76 2.86 0.00 -
P/NAPS 0.38 0.66 0.47 0.51 0.19 0.30 0.37 0.44%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 30/11/09 01/12/08 20/11/07 24/11/06 29/11/05 25/11/04 -
Price 0.23 0.39 0.07 0.34 0.28 0.22 0.43 -
P/RPS 0.65 1.48 0.21 0.36 0.15 0.11 0.21 20.71%
P/EPS 109.52 167.32 -1.93 -161.90 -4.00 -5.90 -10.86 -
EY 0.91 0.60 -51.83 -0.62 -25.00 -16.95 -9.21 -
DY 0.00 0.00 0.00 0.00 3.57 4.55 0.00 -
P/NAPS 0.43 0.74 0.13 0.62 0.25 0.19 0.35 3.48%

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