[AXREIT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock

[AXREIT] AXIS REITS

Announcement Date

28-Apr-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -83.57%

YoY- 15.4%

Quarter Report

Axis_1Qtr_Mar_09-final.pdf

Latest QR

Upcoming QR

AXREIT's Result

AXREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	71,870	52,362	34,691	17,329	63,442	46,504	30,137	78.21%
YoY %	37.26%	50.94%	100.19%	-72.69%	36.42%	54.31%	-	-
Horiz. %	238.48%	173.75%	115.11%	57.50%	210.51%	154.31%	100.00%	-
PBT	61,976	33,210	22,961	10,424	63,449	28,476	18,620	122.43%
YoY %	86.62%	44.64%	120.27%	-83.57%	122.82%	52.93%	-	-
Horiz. %	332.85%	178.36%	123.31%	55.98%	340.76%	152.93%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	61,976	33,210	22,961	10,424	63,449	28,476	18,620	122.43%
YoY %	86.62%	44.64%	120.27%	-83.57%	122.82%	52.93%	-	-
Horiz. %	332.85%	178.36%	123.31%	55.98%	340.76%	152.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,976	33,210	22,961	10,424	63,449	28,476	18,620	122.43%
YoY %	86.62%	44.64%	120.27%	-83.57%	122.82%	52.93%	-	-
Horiz. %	332.85%	178.36%	123.31%	55.98%	340.76%	152.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	9,894	19,152	11,730	6,905	-7	18,028	11,517	-9.60%
YoY %	-48.34%	63.27%	69.88%	98,742.86%	-100.04%	56.53%	-	-
Horiz. %	85.91%	166.29%	101.85%	59.95%	-0.06%	156.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	501,007	450,384	450,465	448,667	443,610	414,606	410,086	14.24%
YoY %	11.24%	-0.02%	0.40%	1.14%	7.00%	1.10%	-	-
Horiz. %	122.17%	109.83%	109.85%	109.41%	108.17%	101.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	44,168	31,290	20,478	9,988	38,708	28,099	18,347	79.33%
YoY %	41.16%	52.80%	105.03%	-74.20%	37.76%	53.15%	-	-
Horiz. %	240.74%	170.55%	111.61%	54.44%	210.98%	153.15%	100.00%	-
Div Payout %	71.27%	94.22%	89.19%	95.82%	61.01%	98.68%	98.54%	-
YoY %	-24.36%	5.64%	-6.92%	57.06%	-38.17%	0.14%	-	-
Horiz. %	72.33%	95.62%	90.51%	97.24%	61.91%	100.14%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	501,007	450,384	450,465	448,667	443,610	414,606	410,086	14.24%
YoY %	11.24%	-0.02%	0.40%	1.14%	7.00%	1.10%	-	-
Horiz. %	122.17%	109.83%	109.85%	109.41%	108.17%	101.10%	100.00%	-
NOSH	279,548	259,453	255,975	256,117	253,491	250,669	247,936	8.30%
YoY %	7.75%	1.36%	-0.06%	1.04%	1.13%	1.10%	-	-
Horiz. %	112.75%	104.65%	103.24%	103.30%	102.24%	101.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	86.23%	63.42%	66.19%	60.15%	100.01%	61.23%	61.78%	-
YoY %	35.97%	-4.18%	10.04%	-39.86%	63.33%	-0.89%	-	-
Horiz. %	139.58%	102.65%	107.14%	97.36%	161.88%	99.11%	100.00%	-
ROE	12.37%	7.37%	5.10%	2.32%	14.30%	6.87%	4.54%	-
YoY %	67.84%	44.51%	119.83%	-83.78%	108.15%	51.32%	-	-
Horiz. %	272.47%	162.33%	112.33%	51.10%	314.98%	151.32%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	25.71	20.18	13.55	6.77	25.03	18.55	12.16	64.50%
YoY %	27.40%	48.93%	100.15%	-72.95%	34.93%	52.55%	-	-
Horiz. %	211.43%	165.95%	111.43%	55.67%	205.84%	152.55%	100.00%	-
EPS	22.17	12.80	8.97	4.07	25.03	11.36	7.51	105.38%
YoY %	73.20%	42.70%	120.39%	-83.74%	120.33%	51.26%	-	-
Horiz. %	295.21%	170.44%	119.44%	54.19%	333.29%	151.26%	100.00%	-
DPS	15.80	12.06	8.00	3.90	15.27	11.21	7.40	65.58%
YoY %	31.01%	50.75%	105.13%	-74.46%	36.22%	51.49%	-	-
Horiz. %	213.51%	162.97%	108.11%	52.70%	206.35%	151.49%	100.00%	-
NAPS	1.7922	1.7359	1.7598	1.7518	1.75	1.654	1.654	5.48%
YoY %	3.24%	-1.36%	0.46%	0.10%	5.80%	0.00%	-	-
Horiz. %	108.36%	104.95%	106.40%	105.91%	105.80%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 256,117
RPS	4.11	3.00	1.99	0.99	3.63	2.66	1.72	78.45%
YoY %	37.00%	50.75%	101.01%	-72.73%	36.47%	54.65%	-	-
Horiz. %	238.95%	174.42%	115.70%	57.56%	211.05%	154.65%	100.00%	-
EPS	3.55	1.90	1.31	0.60	3.63	1.63	1.07	121.96%
YoY %	86.84%	45.04%	118.33%	-83.47%	122.70%	52.34%	-	-
Horiz. %	331.78%	177.57%	122.43%	56.07%	339.25%	152.34%	100.00%	-
DPS	2.53	1.79	1.17	0.57	2.22	1.61	1.05	79.44%
YoY %	41.34%	52.99%	105.26%	-74.32%	37.89%	53.33%	-	-
Horiz. %	240.95%	170.48%	111.43%	54.29%	211.43%	153.33%	100.00%	-
NAPS	0.2867	0.2577	0.2578	0.2567	0.2539	0.2373	0.2347	14.23%
YoY %	11.25%	-0.04%	0.43%	1.10%	7.00%	1.11%	-	-
Horiz. %	122.16%	109.80%	109.84%	109.37%	108.18%	101.11%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.93	1.78	1.50	1.31	1.12	1.62	1.68	-
P/RPS	7.51	8.82	11.07	19.36	4.48	8.73	13.82	-33.33%
YoY %	-14.85%	-20.33%	-42.82%	332.14%	-48.68%	-36.83%	-	-
Horiz. %	54.34%	63.82%	80.10%	140.09%	32.42%	63.17%	100.00%	-
P/EPS	8.71	13.91	16.72	32.19	4.47	14.26	22.37	-46.58%
YoY %	-37.38%	-16.81%	-48.06%	620.13%	-68.65%	-36.25%	-	-
Horiz. %	38.94%	62.18%	74.74%	143.90%	19.98%	63.75%	100.00%	-
EY	11.49	7.19	5.98	3.11	22.35	7.01	4.47	87.32%
YoY %	59.81%	20.23%	92.28%	-86.09%	218.83%	56.82%	-	-
Horiz. %	257.05%	160.85%	133.78%	69.57%	500.00%	156.82%	100.00%	-
DY	8.19	6.78	5.33	2.98	13.63	6.92	4.40	51.14%
YoY %	20.80%	27.20%	78.86%	-78.14%	96.97%	57.27%	-	-
Horiz. %	186.14%	154.09%	121.14%	67.73%	309.77%	157.27%	100.00%	-
P/NAPS	1.08	1.03	0.85	0.75	0.64	0.98	1.02	3.87%
YoY %	4.85%	21.18%	13.33%	17.19%	-34.69%	-3.92%	-	-
Horiz. %	105.88%	100.98%	83.33%	73.53%	62.75%	96.08%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	20/01/10	20/10/09	20/07/09	28/04/09	22/01/09	10/11/08	04/08/08	-
Price	1.93	1.85	1.69	1.50	1.26	1.30	1.68	-
P/RPS	7.51	9.17	12.47	22.17	5.03	7.01	13.82	-33.33%
YoY %	-18.10%	-26.46%	-43.75%	340.76%	-28.25%	-49.28%	-	-
Horiz. %	54.34%	66.35%	90.23%	160.42%	36.40%	50.72%	100.00%	-
P/EPS	8.71	14.45	18.84	36.86	5.03	11.44	22.37	-46.58%
YoY %	-39.72%	-23.30%	-48.89%	632.80%	-56.03%	-48.86%	-	-
Horiz. %	38.94%	64.60%	84.22%	164.77%	22.49%	51.14%	100.00%	-
EY	11.49	6.92	5.31	2.71	19.87	8.74	4.47	87.32%
YoY %	66.04%	30.32%	95.94%	-86.36%	127.35%	95.53%	-	-
Horiz. %	257.05%	154.81%	118.79%	60.63%	444.52%	195.53%	100.00%	-
DY	8.19	6.52	4.73	2.60	12.12	8.62	4.40	51.14%
YoY %	25.61%	37.84%	81.92%	-78.55%	40.60%	95.91%	-	-
Horiz. %	186.14%	148.18%	107.50%	59.09%	275.45%	195.91%	100.00%	-
P/NAPS	1.08	1.07	0.96	0.86	0.72	0.79	1.02	3.87%
YoY %	0.93%	11.46%	11.63%	19.44%	-8.86%	-22.55%	-	-
Horiz. %	105.88%	104.90%	94.12%	84.31%	70.59%	77.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos