[WATTA] YoY TTM Result on 30-Jun-2006 [#3]

Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 6.68%
YoY- 56.27%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 20,578 41,809 68,963 83,661 85,028 90,071 91,675 -22.02%
PBT -215 -1,011 -1,607 -1,587 -2,613 1,841 3,047 -
Tax -267 -284 16 454 -641 -1,165 -936 -18.84%
NP -482 -1,295 -1,591 -1,133 -3,254 676 2,111 -
-
NP to SH -816 -1,692 -1,973 -1,468 -3,357 676 2,111 -
-
Tax Rate - - - - - 63.28% 30.72% -
Total Cost 21,060 43,104 70,554 84,794 88,282 89,395 89,564 -21.41%
-
Net Worth 45,540 44,738 45,833 48,093 50,159 53,922 53,839 -2.74%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - 419 845 -
Div Payout % - - - - - 62.02% 40.03% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 45,540 44,738 45,833 48,093 50,159 53,922 53,839 -2.74%
NOSH 85,925 84,411 83,333 42,187 42,150 42,459 42,393 12.48%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -2.34% -3.10% -2.31% -1.35% -3.83% 0.75% 2.30% -
ROE -1.79% -3.78% -4.30% -3.05% -6.69% 1.25% 3.92% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 23.95 49.53 82.76 198.31 201.72 212.14 216.25 -30.67%
EPS -0.95 -2.00 -2.37 -3.48 -7.96 1.59 4.98 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.99 -
NAPS 0.53 0.53 0.55 1.14 1.19 1.27 1.27 -13.54%
Adjusted Per Share Value based on latest NOSH - 42,187
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 24.36 49.49 81.63 99.03 100.65 106.62 108.52 -22.02%
EPS -0.97 -2.00 -2.34 -1.74 -3.97 0.80 2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 1.00 -
NAPS 0.5391 0.5296 0.5425 0.5693 0.5937 0.6383 0.6373 -2.74%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.05 0.21 0.22 0.23 0.43 0.45 0.54 -
P/RPS 0.21 0.42 0.27 0.12 0.21 0.21 0.25 -2.86%
P/EPS -5.27 -10.48 -9.29 -6.61 -5.40 28.26 10.84 -
EY -18.99 -9.55 -10.76 -15.13 -18.52 3.54 9.22 -
DY 0.00 0.00 0.00 0.00 0.00 2.22 3.69 -
P/NAPS 0.09 0.40 0.40 0.20 0.36 0.35 0.43 -22.92%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 27/08/08 24/08/07 16/08/06 23/08/05 23/08/04 27/08/03 -
Price 0.05 0.25 0.29 0.29 0.43 0.44 0.56 -
P/RPS 0.21 0.50 0.35 0.15 0.21 0.21 0.26 -3.49%
P/EPS -5.27 -12.47 -12.25 -8.33 -5.40 27.64 11.25 -
EY -18.99 -8.02 -8.16 -12.00 -18.52 3.62 8.89 -
DY 0.00 0.00 0.00 0.00 0.00 2.27 3.56 -
P/NAPS 0.09 0.47 0.53 0.25 0.36 0.35 0.44 -23.22%

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