[WATTA] YoY Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[WATTA] WATTA HOLDING BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 380.83%
YoY- 166.67%
Quarter Report
Latest QR
Upcoming QR
WATTA's Result
WATTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 25,228 21,144 33,248 36,640 22,836 39,284 80,352 -17.54%
PBT 1,556 380 2,460 -24 908 3,976 396 25.59%
Tax -196 -368 -492 -108 -240 -624 -388 -10.74%
NP 1,360 12 1,968 -132 668 3,352 8 135.18%
-
NP to SH 1,332 152 1,984 928 348 2,888 -424 -
-
Tax Rate 12.60% 96.84% 20.00% - 26.43% 15.69% 97.98% -
Total Cost 23,868 21,132 31,280 36,772 22,168 35,932 80,344 -18.29%
-
Net Worth 57,446 46,464 45,396 45,540 46,109 47,567 32,388 10.01%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 57,446 46,464 45,396 45,540 46,109 47,567 32,388 10.01%
NOSH 84,480 84,480 84,067 85,925 86,999 84,941 58,888 6.19%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.39% 0.06% 5.92% -0.36% 2.93% 8.53% 0.01% -
ROE 2.32% 0.33% 4.37% 2.04% 0.75% 6.07% -1.31% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.86 25.03 39.55 42.64 26.25 46.25 136.45 -22.35%
EPS 1.56 0.16 2.36 1.08 0.40 3.40 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.55 0.54 0.53 0.53 0.56 0.55 3.59%
Adjusted Per Share Value based on latest NOSH - 85,925
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.86 25.03 39.36 43.37 27.03 46.50 95.11 -17.54%
EPS 1.56 0.16 2.35 1.10 0.41 3.42 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.55 0.5374 0.5391 0.5458 0.5631 0.3834 10.01%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.22 0.25 0.19 0.38 0.05 0.43 0.31 -
P/RPS 0.74 1.00 0.48 0.89 0.19 0.93 0.23 21.48%
P/EPS 13.95 138.95 8.05 35.19 12.50 12.65 -43.06 -
EY 7.17 0.72 12.42 2.84 8.00 7.91 -2.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.45 0.35 0.72 0.09 0.77 0.56 -8.89%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 28/02/12 24/02/11 11/02/10 19/08/09 21/02/08 16/02/07 -
Price 0.22 0.20 0.20 0.44 0.05 0.23 0.32 -
P/RPS 0.74 0.80 0.51 1.03 0.19 0.50 0.23 21.48%
P/EPS 13.95 111.16 8.47 40.74 12.50 6.76 -44.44 -
EY 7.17 0.90 11.80 2.45 8.00 14.78 -2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.37 0.83 0.09 0.41 0.58 -9.42%

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