[AXREIT] QoQ Cumulative 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- 102.4%
YoY- -41.04%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 14,463 46,827 33,814 21,880 10,811 40,968 30,156 -38.70%
PBT 9,033 68,604 50,027 12,641 6,247 43,182 28,377 -53.34%
Tax 0 3 3 3 0 -260 -257 -
NP 9,033 68,607 50,030 12,644 6,247 42,922 28,120 -53.06%
-
NP to SH 9,033 68,607 50,030 12,644 6,247 42,922 28,120 -53.06%
-
Tax Rate 0.00% -0.00% -0.01% -0.02% 0.00% 0.60% 0.91% -
Total Cost 5,430 -21,780 -16,216 9,236 4,564 -1,954 2,036 92.20%
-
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 8,744 28,064 19,999 12,561 6,185 26,658 19,247 -40.87%
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 2.27% 20.50% 15.43% 4.30% 2.12% 14.60% 9.81% -
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 6.02 22.74 16.42 10.63 5.24 19.90 14.65 -44.69%
EPS 3.76 33.32 24.29 6.14 3.03 20.85 13.66 -57.65%
DPS 3.64 13.63 9.71 6.10 3.00 12.95 9.35 -46.65%
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 0.72 2.33 1.68 1.09 0.54 2.04 1.50 -38.66%
EPS 0.45 3.41 2.49 0.63 0.31 2.13 1.40 -53.04%
DPS 0.43 1.40 0.99 0.62 0.31 1.33 0.96 -41.42%
NAPS 0.1976 0.1664 0.1613 0.1464 0.1465 0.1462 0.1426 24.26%
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 28.24 8.13 11.63 20.99 33.56 8.44 12.29 74.04%
P/EPS 45.21 5.55 7.86 36.32 58.09 8.06 13.18 127.27%
EY 2.21 18.01 12.72 2.75 1.72 12.41 7.59 -56.03%
DY 2.14 7.37 5.08 2.74 1.70 7.71 5.19 -44.57%
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 29.23 8.18 11.51 20.52 37.57 9.30 11.88 82.15%
P/EPS 46.81 5.58 7.78 35.50 65.02 8.87 12.74 137.92%
EY 2.14 17.91 12.85 2.82 1.54 11.27 7.85 -57.92%
DY 2.07 7.33 5.14 2.80 1.52 7.00 5.37 -47.00%
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