[WATTA] YoY Annualized Quarter Result on 30-Jun-2015 [#3]

Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- -601.28%
YoY- 3.22%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 16,546 39,880 38,333 39,632 38,604 28,281 23,852 -5.67%
PBT -1,692 -1,743 -794 -468 -500 1,369 992 -
Tax 92 44 -164 -70 -52 -364 -460 -
NP -1,600 -1,698 -958 -538 -552 1,005 532 -
-
NP to SH -1,600 -1,694 -940 -521 -538 898 614 -
-
Tax Rate - - - - - 26.59% 46.37% -
Total Cost 18,146 41,578 39,291 40,170 39,156 27,276 23,320 -3.93%
-
Net Worth 57,446 52,377 54,911 55,756 55,756 58,291 46,464 3.45%
Dividend
30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - 2,815 - -
Div Payout % - - - - - 313.35% - -
Equity
30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 57,446 52,377 54,911 55,756 55,756 58,291 46,464 3.45%
NOSH 84,480 84,480 84,480 84,480 84,480 84,480 84,480 0.00%
Ratio Analysis
30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -9.67% -4.26% -2.50% -1.36% -1.43% 3.55% 2.23% -
ROE -2.79% -3.23% -1.71% -0.94% -0.97% 1.54% 1.32% -
Per Share
30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.59 47.21 45.38 46.91 45.70 33.48 28.23 -5.67%
EPS -1.89 -2.01 -1.11 -0.61 -0.64 1.07 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
NAPS 0.68 0.62 0.65 0.66 0.66 0.69 0.55 3.45%
Adjusted Per Share Value based on latest NOSH - 84,480
30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.59 47.21 45.38 46.91 45.70 33.48 28.23 -5.67%
EPS -1.89 -2.01 -1.11 -0.61 -0.64 1.07 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
NAPS 0.68 0.62 0.65 0.66 0.66 0.69 0.55 3.45%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.665 0.39 0.35 0.315 0.375 0.355 0.28 -
P/RPS 3.40 0.83 0.77 0.67 0.82 1.06 0.99 21.80%
P/EPS -35.11 -19.45 -31.46 -51.04 -58.81 33.37 38.48 -
EY -2.85 -5.14 -3.18 -1.96 -1.70 3.00 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 9.39 0.00 -
P/NAPS 0.98 0.63 0.54 0.48 0.57 0.51 0.51 11.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 13/11/18 23/11/17 25/08/16 19/08/15 27/08/14 27/08/13 14/08/12 -
Price 0.48 0.35 0.365 0.31 0.465 0.34 0.25 -
P/RPS 2.45 0.74 0.80 0.66 1.02 1.02 0.89 17.57%
P/EPS -25.34 -17.45 -32.80 -50.23 -72.93 31.96 34.36 -
EY -3.95 -5.73 -3.05 -1.99 -1.37 3.13 2.91 -
DY 0.00 0.00 0.00 0.00 0.00 9.80 0.00 -
P/NAPS 0.71 0.56 0.56 0.47 0.70 0.49 0.45 7.56%

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