[WATTA] YoY Cumulative Quarter Result on 30-Sep-2003 [#4]

Stock
[WATTA] WATTA HOLDING BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- 39.3%
YoY- 46.71%
Quarter Report
Latest QR
Upcoming QR
WATTA's Result
WATTA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 77,711 87,233 86,396 90,942 91,617 95,585 88,078 -2.06%
PBT -2,625 -1,629 -1,136 2,755 2,633 1,982 4,683 -
Tax 67 384 -536 -880 -1,355 -1,342 -1,162 -
NP -2,558 -1,245 -1,672 1,875 1,278 640 3,521 -
-
NP to SH -2,958 -1,576 -1,672 1,875 1,278 640 3,521 -
-
Tax Rate - - - 31.94% 51.46% 67.71% 24.81% -
Total Cost 80,269 88,478 88,068 89,067 90,339 94,945 84,557 -0.86%
-
Net Worth 46,482 49,857 51,933 54,054 46,201 44,978 44,938 0.56%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 422 422 - 422 745 396 395 1.10%
Div Payout % 0.00% 0.00% - 22.52% 58.31% 61.92% 11.25% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 46,482 49,857 51,933 54,054 46,201 44,978 44,938 0.56%
NOSH 42,257 42,252 42,222 42,229 37,259 19,814 19,796 13.46%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -3.29% -1.43% -1.94% 2.06% 1.39% 0.67% 4.00% -
ROE -6.36% -3.16% -3.22% 3.47% 2.77% 1.42% 7.84% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 183.90 206.46 204.62 215.35 245.89 482.41 444.91 -13.68%
EPS -7.00 -3.73 -3.96 4.44 3.43 3.23 17.78 -
DPS 1.00 1.00 0.00 1.00 2.00 2.00 2.00 -10.90%
NAPS 1.10 1.18 1.23 1.28 1.24 2.27 2.27 -11.36%
Adjusted Per Share Value based on latest NOSH - 42,320
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 91.99 103.26 102.27 107.65 108.45 113.15 104.26 -2.06%
EPS -3.50 -1.87 -1.98 2.22 1.51 0.76 4.17 -
DPS 0.50 0.50 0.00 0.50 0.88 0.47 0.47 1.03%
NAPS 0.5502 0.5902 0.6147 0.6398 0.5469 0.5324 0.5319 0.56%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.21 0.35 0.45 0.47 0.52 0.86 1.55 -
P/RPS 0.11 0.17 0.22 0.22 0.21 0.18 0.35 -17.53%
P/EPS -3.00 -9.38 -11.36 10.59 15.16 26.63 8.71 -
EY -33.33 -10.66 -8.80 9.45 6.60 3.76 11.47 -
DY 4.76 2.86 0.00 2.13 3.85 2.33 1.29 24.29%
P/NAPS 0.19 0.30 0.37 0.37 0.42 0.38 0.68 -19.13%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 29/11/05 25/11/04 21/11/03 28/11/02 26/11/01 29/11/00 -
Price 0.28 0.22 0.43 0.46 0.49 1.18 1.50 -
P/RPS 0.15 0.11 0.21 0.21 0.20 0.24 0.34 -12.74%
P/EPS -4.00 -5.90 -10.86 10.36 14.29 36.53 8.43 -
EY -25.00 -16.95 -9.21 9.65 7.00 2.74 11.86 -
DY 3.57 4.55 0.00 2.17 4.08 1.69 1.33 17.87%
P/NAPS 0.25 0.19 0.35 0.36 0.40 0.52 0.66 -14.93%

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