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

Stock
[TWRREIT] TOWER REITS
Announcement Date
02-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 14.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT'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 44,204 40,323 39,248 37,996 34,404 22,340 19,754 70.99%
PBT 26,160 106,189 23,278 22,446 19,564 51,224 10,710 81.27%
Tax 0 0 0 0 0 0 0 -
NP 26,160 106,189 23,278 22,446 19,564 51,224 10,710 81.27%
-
NP to SH 26,160 106,189 23,278 22,446 19,564 51,224 10,710 81.27%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 18,044 -65,866 15,969 15,550 14,840 -28,884 9,044 58.41%
-
Net Worth 406,434 392,850 315,656 302,784 285,381 285,211 255,012 36.40%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 23,006 - 20,977 - 12,681 - -
Div Payout % - 21.67% - 93.46% - 24.76% - -
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 406,434 392,850 315,656 302,784 285,381 285,211 255,012 36.40%
NOSH 280,686 271,305 268,187 262,219 243,333 237,477 237,662 11.71%
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 59.18% 263.35% 59.31% 59.07% 56.87% 229.29% 54.22% -
ROE 6.44% 27.03% 7.37% 7.41% 6.86% 17.96% 4.20% -
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 15.75 14.86 14.63 14.49 14.14 9.41 8.31 53.09%
EPS 9.32 39.14 8.68 8.56 8.04 21.57 4.51 62.16%
DPS 0.00 8.48 0.00 8.00 0.00 5.34 0.00 -
NAPS 1.448 1.448 1.177 1.1547 1.1728 1.201 1.073 22.09%
Adjusted Per Share Value based on latest NOSH - 280,176
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.01 8.21 8.00 7.74 7.01 4.55 4.02 71.17%
EPS 5.33 21.63 4.74 4.57 3.99 10.44 2.18 81.38%
DPS 0.00 4.69 0.00 4.27 0.00 2.58 0.00 -
NAPS 0.828 0.8003 0.643 0.6168 0.5814 0.581 0.5195 36.40%
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 - - - - - -
Price 1.30 1.38 0.00 0.00 0.00 0.00 0.00 -
P/RPS 8.25 9.29 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.95 3.53 0.00 0.00 0.00 0.00 0.00 -
EY 7.17 28.36 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 6.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 0.00 0.00 0.00 0.00 0.00 -
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 14/05/08 05/02/08 13/11/07 02/08/07 08/05/07 30/01/07 22/11/06 -
Price 1.29 1.30 1.28 0.00 0.00 0.00 0.00 -
P/RPS 8.19 8.75 8.75 0.00 0.00 0.00 0.00 -
P/EPS 13.84 3.32 14.75 0.00 0.00 0.00 0.00 -
EY 7.22 30.11 6.78 0.00 0.00 0.00 0.00 -
DY 0.00 6.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.90 1.09 0.00 0.00 0.00 0.00 -

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