[AXREIT] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 295.68%
YoY- 77.92%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 30,137 14,463 46,827 33,814 21,880 10,811 40,968 -18.52%
PBT 18,620 9,033 68,604 50,027 12,641 6,247 43,182 -42.95%
Tax 0 0 3 3 3 0 -260 -
NP 18,620 9,033 68,607 50,030 12,644 6,247 42,922 -42.72%
-
NP to SH 18,620 9,033 68,607 50,030 12,644 6,247 42,922 -42.72%
-
Tax Rate 0.00% 0.00% -0.00% -0.01% -0.02% 0.00% 0.60% -
Total Cost 11,517 5,430 -21,780 -16,216 9,236 4,564 -1,954 -
-
Net Worth 410,086 397,355 334,592 324,196 294,271 294,619 293,969 24.87%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 18,347 8,744 28,064 19,999 12,561 6,185 26,658 -22.06%
Div Payout % 98.54% 96.81% 40.91% 39.98% 99.35% 99.01% 62.11% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 410,086 397,355 334,592 324,196 294,271 294,619 293,969 24.87%
NOSH 247,936 240,239 205,903 205,969 205,928 206,171 205,860 13.21%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 61.78% 62.46% 146.51% 147.96% 57.79% 57.78% 104.77% -
ROE 4.54% 2.27% 20.50% 15.43% 4.30% 2.12% 14.60% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.16 6.02 22.74 16.42 10.63 5.24 19.90 -28.01%
EPS 7.51 3.76 33.32 24.29 6.14 3.03 20.85 -49.40%
DPS 7.40 3.64 13.63 9.71 6.10 3.00 12.95 -31.16%
NAPS 1.654 1.654 1.625 1.574 1.429 1.429 1.428 10.30%
Adjusted Per Share Value based on latest NOSH - 205,983
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.72 0.83 2.68 1.94 1.25 0.62 2.34 -18.56%
EPS 1.07 0.52 3.93 2.86 0.72 0.36 2.46 -42.62%
DPS 1.05 0.50 1.61 1.14 0.72 0.35 1.53 -22.21%
NAPS 0.2347 0.2274 0.1915 0.1855 0.1684 0.1686 0.1682 24.89%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.68 1.70 1.85 1.91 2.23 1.76 1.68 -
P/RPS 13.82 28.24 8.13 11.63 20.99 33.56 8.44 38.96%
P/EPS 22.37 45.21 5.55 7.86 36.32 58.09 8.06 97.61%
EY 4.47 2.21 18.01 12.72 2.75 1.72 12.41 -49.40%
DY 4.40 2.14 7.37 5.08 2.74 1.70 7.71 -31.22%
P/NAPS 1.02 1.03 1.14 1.21 1.56 1.23 1.18 -9.26%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 04/08/08 05/05/08 07/01/08 31/10/07 26/07/07 28/05/07 29/01/07 -
Price 1.68 1.76 1.86 1.89 2.18 1.97 1.85 -
P/RPS 13.82 29.23 8.18 11.51 20.52 37.57 9.30 30.25%
P/EPS 22.37 46.81 5.58 7.78 35.50 65.02 8.87 85.38%
EY 4.47 2.14 17.91 12.85 2.82 1.54 11.27 -46.04%
DY 4.40 2.07 7.33 5.14 2.80 1.52 7.00 -26.64%
P/NAPS 1.02 1.06 1.14 1.20 1.53 1.38 1.30 -14.94%

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