[AXREIT] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
29-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 52.64%
YoY- 328.45%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 33,814 21,880 10,811 40,968 30,156 19,074 9,434 134.02%
PBT 50,027 12,641 6,247 43,182 28,377 21,559 6,755 279.48%
Tax 3 3 0 -260 -257 -114 -100 -
NP 50,030 12,644 6,247 42,922 28,120 21,445 6,655 283.28%
-
NP to SH 50,030 12,644 6,247 42,922 28,120 21,445 6,655 283.28%
-
Tax Rate -0.01% -0.02% 0.00% 0.60% 0.91% 0.53% 1.48% -
Total Cost -16,216 9,236 4,564 -1,954 2,036 -2,371 2,779 -
-
Net Worth 324,196 294,271 294,619 293,969 286,758 286,482 278,356 10.68%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 19,999 12,561 6,185 26,658 19,247 12,759 6,428 112.97%
Div Payout % 39.98% 99.35% 99.01% 62.11% 68.45% 59.50% 96.59% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 324,196 294,271 294,619 293,969 286,758 286,482 278,356 10.68%
NOSH 205,969 205,928 206,171 205,860 205,856 205,806 206,037 -0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 147.96% 57.79% 57.78% 104.77% 93.25% 112.43% 70.54% -
ROE 15.43% 4.30% 2.12% 14.60% 9.81% 7.49% 2.39% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.42 10.63 5.24 19.90 14.65 9.27 4.58 134.06%
EPS 24.29 6.14 3.03 20.85 13.66 10.42 3.23 283.36%
DPS 9.71 6.10 3.00 12.95 9.35 6.20 3.12 113.01%
NAPS 1.574 1.429 1.429 1.428 1.393 1.392 1.351 10.71%
Adjusted Per Share Value based on latest NOSH - 205,869
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.94 1.25 0.62 2.34 1.73 1.09 0.54 134.38%
EPS 2.86 0.72 0.36 2.46 1.61 1.23 0.38 283.57%
DPS 1.14 0.72 0.35 1.53 1.10 0.73 0.37 111.59%
NAPS 0.1855 0.1684 0.1686 0.1682 0.1641 0.1639 0.1593 10.67%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.91 2.23 1.76 1.68 1.80 1.72 1.67 -
P/RPS 11.63 20.99 33.56 8.44 12.29 18.56 36.47 -53.29%
P/EPS 7.86 36.32 58.09 8.06 13.18 16.51 51.70 -71.48%
EY 12.72 2.75 1.72 12.41 7.59 6.06 1.93 251.11%
DY 5.08 2.74 1.70 7.71 5.19 3.60 1.87 94.57%
P/NAPS 1.21 1.56 1.23 1.18 1.29 1.24 1.24 -1.61%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 31/10/07 26/07/07 28/05/07 29/01/07 20/11/06 01/08/06 08/05/06 -
Price 1.89 2.18 1.97 1.85 1.74 1.76 1.69 -
P/RPS 11.51 20.52 37.57 9.30 11.88 18.99 36.91 -53.98%
P/EPS 7.78 35.50 65.02 8.87 12.74 16.89 52.32 -71.89%
EY 12.85 2.82 1.54 11.27 7.85 5.92 1.91 255.96%
DY 5.14 2.80 1.52 7.00 5.37 3.52 1.85 97.51%
P/NAPS 1.20 1.53 1.38 1.30 1.25 1.26 1.25 -2.68%

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