[WATTA] YoY Quarter Result on 30-Jun-2011 [#3]

Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 260.29%
YoY- 9.87%
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 9,615 8,634 6,065 7,384 7,117 5,542 5,567 9.53%
PBT 307 426 532 307 227 272 -2,827 -
Tax -57 -200 -156 -91 -58 -18 45 -
NP 250 226 376 216 169 254 -2,782 -
-
NP to SH 253 183 262 245 223 232 -2,870 -
-
Tax Rate 18.57% 46.95% 29.32% 29.64% 25.55% 6.62% - -
Total Cost 9,365 8,408 5,689 7,168 6,948 5,288 8,349 1.93%
-
Net Worth 55,756 58,291 46,464 45,620 46,315 45,540 44,738 3.73%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 55,756 58,291 46,464 45,620 46,315 45,540 44,738 3.73%
NOSH 84,480 84,480 84,480 84,482 85,769 85,925 84,411 0.01%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.60% 2.62% 6.20% 2.93% 2.37% 4.58% -49.97% -
ROE 0.45% 0.31% 0.56% 0.54% 0.48% 0.51% -6.42% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 11.38 10.22 7.18 8.74 8.30 6.45 6.60 9.50%
EPS 0.30 0.22 0.31 0.29 0.26 0.27 -3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.69 0.55 0.54 0.54 0.53 0.53 3.72%
Adjusted Per Share Value based on latest NOSH - 84,482
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 11.38 10.22 7.18 8.74 8.42 6.56 6.59 9.52%
EPS 0.30 0.22 0.31 0.29 0.26 0.27 -3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.69 0.55 0.54 0.5482 0.5391 0.5296 3.73%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.375 0.355 0.28 0.18 0.23 0.05 0.21 -
P/RPS 3.29 3.47 3.90 2.06 2.77 0.78 3.18 0.56%
P/EPS 125.22 163.88 90.28 62.07 88.46 18.52 -6.18 -
EY 0.80 0.61 1.11 1.61 1.13 5.40 -16.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.51 0.33 0.43 0.09 0.40 6.07%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 27/08/13 14/08/12 22/08/11 26/08/10 19/08/09 27/08/08 -
Price 0.465 0.34 0.25 0.18 0.25 0.05 0.25 -
P/RPS 4.09 3.33 3.48 2.06 3.01 0.78 3.79 1.27%
P/EPS 155.27 156.96 80.61 62.07 96.15 18.52 -7.35 -
EY 0.64 0.64 1.24 1.61 1.04 5.40 -13.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.49 0.45 0.33 0.46 0.09 0.47 6.86%

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