[WATTA] YoY TTM Result on 31-Dec-2003 [#1]

Stock
[WATTA] WATTA HOLDING BHD
Announcement Date
05-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- -0.27%
YoY- 37.1%
Quarter Report
Latest QR
Upcoming QR
WATTA's Result
WATTA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 78,504 82,625 85,775 92,575 92,005 90,795 97,837 -3.60%
PBT -2,227 -2,114 -1,415 3,017 2,481 1,489 4,798 -
Tax -92 475 -776 -1,147 -1,117 -905 -483 -24.13%
NP -2,319 -1,639 -2,191 1,870 1,364 584 4,315 -
-
NP to SH -2,720 -1,859 -2,191 1,870 1,364 173 4,315 -
-
Tax Rate - - - 38.02% 45.02% 60.78% 10.07% -
Total Cost 80,823 84,264 87,966 90,705 90,641 90,211 93,522 -2.40%
-
Net Worth 32,388 49,653 53,299 53,475 53,333 39,629 45,473 -5.49%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 419 1,268 - - 395 -
Div Payout % - - 0.00% 67.82% - - 9.18% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 32,388 49,653 53,299 53,475 53,333 39,629 45,473 -5.49%
NOSH 58,888 42,439 43,333 41,777 42,666 19,814 19,771 19.93%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -2.95% -1.98% -2.55% 2.02% 1.48% 0.64% 4.41% -
ROE -8.40% -3.74% -4.11% 3.50% 2.56% 0.44% 9.49% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 133.31 194.69 197.94 221.59 215.64 458.22 494.85 -19.62%
EPS -4.62 -4.38 -5.06 4.48 3.20 0.87 21.82 -
DPS 0.00 0.00 0.97 3.00 0.00 0.00 2.00 -
NAPS 0.55 1.17 1.23 1.28 1.25 2.00 2.30 -21.20%
Adjusted Per Share Value based on latest NOSH - 41,777
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 92.93 97.80 101.53 109.58 108.91 107.48 115.81 -3.60%
EPS -3.22 -2.20 -2.59 2.21 1.61 0.20 5.11 -
DPS 0.00 0.00 0.50 1.50 0.00 0.00 0.47 -
NAPS 0.3834 0.5878 0.6309 0.633 0.6313 0.4691 0.5383 -5.49%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.31 0.22 0.39 0.48 0.47 1.23 1.50 -
P/RPS 0.23 0.11 0.20 0.22 0.22 0.27 0.30 -4.32%
P/EPS -6.71 -5.02 -7.71 10.72 14.70 140.88 6.87 -
EY -14.90 -19.91 -12.96 9.33 6.80 0.71 14.55 -
DY 0.00 0.00 2.48 6.25 0.00 0.00 1.33 -
P/NAPS 0.56 0.19 0.32 0.38 0.38 0.62 0.65 -2.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 21/02/06 22/02/05 05/04/04 28/02/03 08/04/02 28/02/01 -
Price 0.32 0.22 0.46 0.47 0.44 1.21 1.00 -
P/RPS 0.24 0.11 0.23 0.21 0.20 0.26 0.20 3.08%
P/EPS -6.93 -5.02 -9.10 10.50 13.76 138.59 4.58 -
EY -14.43 -19.91 -10.99 9.52 7.27 0.72 21.82 -
DY 0.00 0.00 2.10 6.38 0.00 0.00 2.00 -
P/NAPS 0.58 0.19 0.37 0.37 0.35 0.61 0.43 5.11%

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