[WATTA] YoY Cumulative Quarter Result on 30-Sep-2010 [#4]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- -61.69%
YoY- -8.29%
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 30,368 24,363 28,772 29,886 21,865 28,815 71,295 -13.24%
PBT 2,076 15 1,123 -413 511 -2,326 578 23.72%
Tax -210 -288 -470 -365 -482 -306 -361 -8.62%
NP 1,866 -273 653 -778 29 -2,632 217 43.08%
-
NP to SH 1,432 387 1,098 177 193 -3,064 -159 -
-
Tax Rate 10.12% 1,920.00% 41.85% - 94.32% - 62.46% -
Total Cost 28,502 24,636 28,119 30,664 21,836 31,447 71,078 -14.11%
-
Net Worth 56,601 57,446 46,453 44,671 43,883 44,757 41,642 5.24%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 56,601 57,446 46,453 44,671 43,883 44,757 41,642 5.24%
NOSH 84,480 84,480 84,461 84,285 82,800 84,447 75,714 1.84%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.14% -1.12% 2.27% -2.60% 0.13% -9.13% 0.30% -
ROE 2.53% 0.67% 2.36% 0.40% 0.44% -6.85% -0.38% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 35.95 28.84 34.07 35.46 26.41 34.12 94.16 -14.81%
EPS 1.70 0.46 1.30 0.21 0.23 -3.63 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.68 0.55 0.53 0.53 0.53 0.55 3.34%
Adjusted Per Share Value based on latest NOSH - 83,823
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 35.95 28.84 34.06 35.38 25.88 34.11 84.39 -13.24%
EPS 1.70 0.46 1.30 0.21 0.23 -3.63 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.68 0.5499 0.5288 0.5195 0.5298 0.4929 5.24%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.32 0.24 0.20 0.20 0.35 0.25 0.28 -
P/RPS 0.89 0.83 0.59 0.56 1.33 0.73 0.30 19.85%
P/EPS 18.88 52.39 15.38 95.24 150.16 -6.89 -133.33 -
EY 5.30 1.91 6.50 1.05 0.67 -14.51 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.35 0.36 0.38 0.66 0.47 0.51 -1.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 01/12/08 20/11/07 -
Price 0.36 0.25 0.21 0.23 0.39 0.07 0.34 -
P/RPS 1.00 0.87 0.62 0.65 1.48 0.21 0.36 18.54%
P/EPS 21.24 54.57 16.15 109.52 167.32 -1.93 -161.90 -
EY 4.71 1.83 6.19 0.91 0.60 -51.83 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.37 0.38 0.43 0.74 0.13 0.62 -2.27%

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