[AXREIT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 122.82%
YoY- -7.52%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 52,362 34,691 17,329 63,442 46,504 30,137 14,463 135.59%
PBT 33,210 22,961 10,424 63,449 28,476 18,620 9,033 138.02%
Tax 0 0 0 0 0 0 0 -
NP 33,210 22,961 10,424 63,449 28,476 18,620 9,033 138.02%
-
NP to SH 33,210 22,961 10,424 63,449 28,476 18,620 9,033 138.02%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 19,152 11,730 6,905 -7 18,028 11,517 5,430 131.53%
-
Net Worth 450,384 450,465 448,667 443,610 414,606 410,086 397,355 8.70%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 31,290 20,478 9,988 38,708 28,099 18,347 8,744 133.77%
Div Payout % 94.22% 89.19% 95.82% 61.01% 98.68% 98.54% 96.81% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 450,384 450,465 448,667 443,610 414,606 410,086 397,355 8.70%
NOSH 259,453 255,975 256,117 253,491 250,669 247,936 240,239 5.25%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 63.42% 66.19% 60.15% 100.01% 61.23% 61.78% 62.46% -
ROE 7.37% 5.10% 2.32% 14.30% 6.87% 4.54% 2.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 20.18 13.55 6.77 25.03 18.55 12.16 6.02 123.81%
EPS 12.80 8.97 4.07 25.03 11.36 7.51 3.76 126.12%
DPS 12.06 8.00 3.90 15.27 11.21 7.40 3.64 122.08%
NAPS 1.7359 1.7598 1.7518 1.75 1.654 1.654 1.654 3.27%
Adjusted Per Share Value based on latest NOSH - 255,837
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.00 1.99 0.99 3.63 2.66 1.72 0.83 135.33%
EPS 1.90 1.31 0.60 3.63 1.63 1.07 0.52 137.04%
DPS 1.79 1.17 0.57 2.22 1.61 1.05 0.50 133.83%
NAPS 0.2577 0.2578 0.2567 0.2539 0.2373 0.2347 0.2274 8.68%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.78 1.50 1.31 1.12 1.62 1.68 1.70 -
P/RPS 8.82 11.07 19.36 4.48 8.73 13.82 28.24 -53.93%
P/EPS 13.91 16.72 32.19 4.47 14.26 22.37 45.21 -54.39%
EY 7.19 5.98 3.11 22.35 7.01 4.47 2.21 119.40%
DY 6.78 5.33 2.98 13.63 6.92 4.40 2.14 115.56%
P/NAPS 1.03 0.85 0.75 0.64 0.98 1.02 1.03 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/10/09 20/07/09 28/04/09 22/01/09 10/11/08 04/08/08 05/05/08 -
Price 1.85 1.69 1.50 1.26 1.30 1.68 1.76 -
P/RPS 9.17 12.47 22.17 5.03 7.01 13.82 29.23 -53.79%
P/EPS 14.45 18.84 36.86 5.03 11.44 22.37 46.81 -54.29%
EY 6.92 5.31 2.71 19.87 8.74 4.47 2.14 118.51%
DY 6.52 4.73 2.60 12.12 8.62 4.40 2.07 114.72%
P/NAPS 1.07 0.96 0.86 0.72 0.79 1.02 1.06 0.62%

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