[AXREIT] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
26-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 1.2%
YoY- -41.04%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 57,852 46,827 45,085 43,760 43,244 40,968 40,208 27.42%
PBT 36,132 68,604 66,702 25,282 24,988 43,182 37,836 -3.02%
Tax 0 3 4 6 0 -260 -342 -
NP 36,132 68,607 66,706 25,288 24,988 42,922 37,493 -2.43%
-
NP to SH 36,132 68,607 66,706 25,288 24,988 42,922 37,493 -2.43%
-
Tax Rate 0.00% -0.00% -0.01% -0.02% 0.00% 0.60% 0.90% -
Total Cost 21,720 -21,780 -21,621 18,472 18,256 -1,954 2,714 299.59%
-
Net Worth 397,355 334,592 324,196 294,271 294,619 293,969 286,758 24.26%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 34,978 28,064 26,666 25,123 24,740 26,658 25,663 22.90%
Div Payout % 96.81% 40.91% 39.98% 99.35% 99.01% 62.11% 68.45% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 397,355 334,592 324,196 294,271 294,619 293,969 286,758 24.26%
NOSH 240,239 205,903 205,969 205,928 206,171 205,860 205,856 10.83%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 62.46% 146.51% 147.96% 57.79% 57.78% 104.77% 93.25% -
ROE 9.09% 20.50% 20.58% 8.59% 8.48% 14.60% 13.07% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 24.08 22.74 21.89 21.25 20.97 19.90 19.53 14.96%
EPS 15.04 33.32 32.39 12.28 12.12 20.85 18.21 -11.96%
DPS 14.56 13.63 12.95 12.20 12.00 12.95 12.47 10.87%
NAPS 1.654 1.625 1.574 1.429 1.429 1.428 1.393 12.11%
Adjusted Per Share Value based on latest NOSH - 205,691
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 3.31 2.68 2.58 2.50 2.47 2.34 2.30 27.43%
EPS 2.07 3.93 3.82 1.45 1.43 2.46 2.15 -2.49%
DPS 2.00 1.61 1.53 1.44 1.42 1.53 1.47 22.76%
NAPS 0.2274 0.1915 0.1855 0.1684 0.1686 0.1682 0.1641 24.27%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.70 1.85 1.91 2.23 1.76 1.68 1.80 -
P/RPS 7.06 8.13 8.73 10.49 8.39 8.44 9.22 -16.28%
P/EPS 11.30 5.55 5.90 18.16 14.52 8.06 9.88 9.35%
EY 8.85 18.01 16.96 5.51 6.89 12.41 10.12 -8.54%
DY 8.56 7.37 6.78 5.47 6.82 7.71 6.93 15.10%
P/NAPS 1.03 1.14 1.21 1.56 1.23 1.18 1.29 -13.92%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 05/05/08 07/01/08 31/10/07 26/07/07 28/05/07 29/01/07 20/11/06 -
Price 1.76 1.86 1.89 2.18 1.97 1.85 1.74 -
P/RPS 7.31 8.18 8.63 10.26 9.39 9.30 8.91 -12.35%
P/EPS 11.70 5.58 5.84 17.75 16.25 8.87 9.55 14.48%
EY 8.55 17.91 17.14 5.63 6.15 11.27 10.47 -12.62%
DY 8.27 7.33 6.85 5.60 6.09 7.00 7.16 10.07%
P/NAPS 1.06 1.14 1.20 1.53 1.38 1.30 1.25 -10.40%

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