[AXREIT] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
07-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 37.13%
YoY- 59.84%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 46,504 30,137 14,463 46,827 33,814 21,880 10,811 163.79%
PBT 28,476 18,620 9,033 68,604 50,027 12,641 6,247 174.16%
Tax 0 0 0 3 3 3 0 -
NP 28,476 18,620 9,033 68,607 50,030 12,644 6,247 174.16%
-
NP to SH 28,476 18,620 9,033 68,607 50,030 12,644 6,247 174.16%
-
Tax Rate 0.00% 0.00% 0.00% -0.00% -0.01% -0.02% 0.00% -
Total Cost 18,028 11,517 5,430 -21,780 -16,216 9,236 4,564 149.25%
-
Net Worth 414,606 410,086 397,355 334,592 324,196 294,271 294,619 25.50%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 28,099 18,347 8,744 28,064 19,999 12,561 6,185 173.55%
Div Payout % 98.68% 98.54% 96.81% 40.91% 39.98% 99.35% 99.01% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 414,606 410,086 397,355 334,592 324,196 294,271 294,619 25.50%
NOSH 250,669 247,936 240,239 205,903 205,969 205,928 206,171 13.87%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 61.23% 61.78% 62.46% 146.51% 147.96% 57.79% 57.78% -
ROE 6.87% 4.54% 2.27% 20.50% 15.43% 4.30% 2.12% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.55 12.16 6.02 22.74 16.42 10.63 5.24 131.74%
EPS 11.36 7.51 3.76 33.32 24.29 6.14 3.03 140.75%
DPS 11.21 7.40 3.64 13.63 9.71 6.10 3.00 140.22%
NAPS 1.654 1.654 1.654 1.625 1.574 1.429 1.429 10.20%
Adjusted Per Share Value based on latest NOSH - 205,953
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.31 1.50 0.72 2.33 1.68 1.09 0.54 162.82%
EPS 1.42 0.93 0.45 3.41 2.49 0.63 0.31 175.05%
DPS 1.40 0.91 0.43 1.40 0.99 0.62 0.31 172.46%
NAPS 0.2062 0.204 0.1976 0.1664 0.1613 0.1464 0.1465 25.51%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.62 1.68 1.70 1.85 1.91 2.23 1.76 -
P/RPS 8.73 13.82 28.24 8.13 11.63 20.99 33.56 -59.14%
P/EPS 14.26 22.37 45.21 5.55 7.86 36.32 58.09 -60.69%
EY 7.01 4.47 2.21 18.01 12.72 2.75 1.72 154.49%
DY 6.92 4.40 2.14 7.37 5.08 2.74 1.70 154.28%
P/NAPS 0.98 1.02 1.03 1.14 1.21 1.56 1.23 -14.02%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 10/11/08 04/08/08 05/05/08 07/01/08 31/10/07 26/07/07 28/05/07 -
Price 1.30 1.68 1.76 1.86 1.89 2.18 1.97 -
P/RPS 7.01 13.82 29.23 8.18 11.51 20.52 37.57 -67.24%
P/EPS 11.44 22.37 46.81 5.58 7.78 35.50 65.02 -68.50%
EY 8.74 4.47 2.14 17.91 12.85 2.82 1.54 217.16%
DY 8.62 4.40 2.07 7.33 5.14 2.80 1.52 217.00%
P/NAPS 0.79 1.02 1.06 1.14 1.20 1.53 1.38 -30.98%

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