[WATTA] YoY Annualized Quarter Result on 30-Jun-2010 [#3]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- 28.87%
YoY- -14.44%
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 28,281 23,852 29,822 30,950 21,010 30,993 70,309 -14.07%
PBT 1,369 992 1,330 -137 1,260 -1,553 564 15.91%
Tax -364 -460 -422 -152 -236 -286 -389 -1.09%
NP 1,005 532 908 -289 1,024 -1,840 174 33.91%
-
NP to SH 898 614 1,078 616 720 -2,276 -233 -
-
Tax Rate 26.59% 46.37% 31.73% - 18.73% - 68.97% -
Total Cost 27,276 23,320 28,914 31,239 19,986 32,833 70,134 -14.55%
-
Net Worth 58,291 46,464 45,506 45,360 44,718 44,787 41,847 5.67%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 2,815 - - - - - - -
Div Payout % 313.35% - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 58,291 46,464 45,506 45,360 44,718 44,787 41,847 5.67%
NOSH 84,480 84,480 84,270 83,999 84,375 84,504 76,086 1.75%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.55% 2.23% 3.04% -0.93% 4.87% -5.94% 0.25% -
ROE 1.54% 1.32% 2.37% 1.36% 1.61% -5.08% -0.56% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 33.48 28.23 35.39 36.85 24.90 36.68 92.41 -15.55%
EPS 1.07 0.73 1.28 0.73 0.85 -2.69 -0.31 -
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.55 0.54 0.54 0.53 0.53 0.55 3.84%
Adjusted Per Share Value based on latest NOSH - 85,769
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 33.48 28.23 35.30 36.64 24.87 36.69 83.23 -14.07%
EPS 1.07 0.73 1.28 0.73 0.85 -2.69 -0.28 -
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.55 0.5387 0.5369 0.5293 0.5302 0.4954 5.67%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.355 0.28 0.18 0.23 0.05 0.21 0.22 -
P/RPS 1.06 0.99 0.51 0.62 0.20 0.57 0.24 28.06%
P/EPS 33.37 38.48 14.06 31.36 5.86 -7.80 -71.74 -
EY 3.00 2.60 7.11 3.19 17.07 -12.83 -1.39 -
DY 9.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.33 0.43 0.09 0.40 0.40 4.12%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 14/08/12 22/08/11 26/08/10 19/08/09 27/08/08 24/08/07 -
Price 0.34 0.25 0.18 0.25 0.05 0.25 0.29 -
P/RPS 1.02 0.89 0.51 0.68 0.20 0.68 0.31 21.93%
P/EPS 31.96 34.36 14.06 34.09 5.86 -9.28 -94.57 -
EY 3.13 2.91 7.11 2.93 17.07 -10.77 -1.06 -
DY 9.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.33 0.46 0.09 0.47 0.53 -1.29%

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