[WATTA] YoY TTM 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- 4.38%
YoY- 351.72%
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 38,160 27,686 24,293 29,041 29,242 20,578 41,809 -1.50%
PBT 1,111 297 868 689 -537 -215 -1,011 -
Tax -343 -215 -498 -569 -419 -267 -284 3.19%
NP 768 82 370 120 -956 -482 -1,295 -
-
NP to SH 414 599 749 524 116 -816 -1,692 -
-
Tax Rate 30.87% 72.39% 57.37% 82.58% - - - -
Total Cost 37,392 27,604 23,923 28,921 30,198 21,060 43,104 -2.34%
-
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 - 2,065 - - - - - -
Div Payout % - 344.87% - - - - - -
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 2.01% 0.30% 1.52% 0.41% -3.27% -2.34% -3.10% -
ROE 0.74% 1.03% 1.61% 1.15% 0.25% -1.79% -3.78% -
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 45.17 32.77 28.76 34.38 34.09 23.95 49.53 -1.52%
EPS 0.49 0.71 0.89 0.62 0.14 -0.95 -2.00 -
DPS 0.00 2.45 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 45.17 32.77 28.76 34.38 34.61 24.36 49.49 -1.51%
EPS 0.49 0.71 0.89 0.62 0.14 -0.97 -2.00 -
DPS 0.00 2.45 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 0.83 1.08 0.97 0.52 0.67 0.21 0.42 12.01%
P/EPS 76.52 50.07 31.58 29.02 170.06 -5.27 -10.48 -
EY 1.31 2.00 3.17 3.45 0.59 -18.99 -9.55 -
DY 0.00 6.89 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 1.03 1.04 0.87 0.52 0.73 0.21 0.50 12.79%
P/EPS 94.89 47.95 28.20 29.02 184.85 -5.27 -12.47 -
EY 1.05 2.09 3.55 3.45 0.54 -18.99 -8.02 -
DY 0.00 7.19 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