[UOAREIT] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock

[UOAREIT] UOA REITS

Announcement Date

15-Jul-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 109.09%

YoY- -85.31%

Quarter Report

UOA Reit 2008Q2[1].pdf

Latest QR

Upcoming QR

UOAREIT's Result

UOAREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Cumulative Result
Revenue	11,464	42,312	31,131	20,336	9,401	34,264	25,482	-41.25%
YoY %	-72.91%	35.92%	53.08%	116.32%	-72.56%	34.46%	-	-
Horiz. %	44.99%	166.05%	122.17%	79.81%	36.89%	134.46%	100.00%	-
PBT	7,502	25,184	18,057	11,596	5,546	99,987	84,240	-80.02%
YoY %	-70.21%	39.47%	55.72%	109.09%	-94.45%	18.69%	-	-
Horiz. %	8.91%	29.90%	21.44%	13.77%	6.58%	118.69%	100.00%	-
Tax	-4	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NP	7,498	25,184	18,057	11,596	5,546	99,987	84,240	-80.03%
YoY %	-70.23%	39.47%	55.72%	109.09%	-94.45%	18.69%	-	-
Horiz. %	8.90%	29.90%	21.44%	13.77%	6.58%	118.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,498	25,184	18,057	11,596	5,546	99,987	84,240	-80.03%
YoY %	-70.23%	39.47%	55.72%	109.09%	-94.45%	18.69%	-	-
Horiz. %	8.90%	29.90%	21.44%	13.77%	6.58%	118.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.05%	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. %	100.00%	-	-	-	-	-	-	-
Total Cost	3,966	17,128	13,074	8,740	3,855	-65,723	-58,758	-
YoY %	-76.84%	31.01%	49.59%	126.72%	105.87%	-11.85%	-	-
Horiz. %	-6.75%	-29.15%	-22.25%	-14.87%	-6.56%	111.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	341,736	341,484	342,000	341,921	342,126	341,038	331,081	2.13%
YoY %	0.07%	-0.15%	0.02%	-0.06%	0.32%	3.01%	-	-
Horiz. %	103.22%	103.14%	103.30%	103.27%	103.34%	103.01%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	7,129	24,667	17,146	11,029	5,274	20,956	15,150	-39.47%
YoY %	-71.10%	43.86%	55.46%	109.12%	-74.83%	38.32%	-	-
Horiz. %	47.06%	162.82%	113.17%	72.80%	34.81%	138.32%	100.00%	-
Div Payout %	95.08%	97.95%	94.96%	95.12%	95.11%	20.96%	17.99%	-
YoY %	-2.93%	3.15%	-0.17%	0.01%	353.77%	16.51%	-	-
Horiz. %	528.52%	544.47%	527.85%	528.74%	528.68%	116.51%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	341,736	341,484	342,000	341,921	342,126	341,038	331,081	2.13%
YoY %	0.07%	-0.15%	0.02%	-0.06%	0.32%	3.01%	-	-
Horiz. %	103.22%	103.14%	103.30%	103.27%	103.34%	103.01%	100.00%	-
NOSH	245,836	245,937	246,008	246,199	246,488	245,970	245,956	-0.03%
YoY %	-0.04%	-0.03%	-0.08%	-0.12%	0.21%	0.01%	-	-
Horiz. %	99.95%	99.99%	100.02%	100.10%	100.22%	100.01%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	65.40%	59.52%	58.00%	57.02%	58.99%	291.81%	330.59%	-
YoY %	9.88%	2.62%	1.72%	-3.34%	-79.78%	-11.73%	-	-
Horiz. %	19.78%	18.00%	17.54%	17.25%	17.84%	88.27%	100.00%	-
ROE	2.19%	7.37%	5.28%	3.39%	1.62%	29.32%	25.44%	-
YoY %	-70.28%	39.58%	55.75%	109.26%	-94.47%	15.25%	-	-
Horiz. %	8.61%	28.97%	20.75%	13.33%	6.37%	115.25%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	4.66	17.20	12.65	8.26	3.81	13.93	10.36	-41.26%
YoY %	-72.91%	35.97%	53.15%	116.80%	-72.65%	34.46%	-	-
Horiz. %	44.98%	166.02%	122.10%	79.73%	36.78%	134.46%	100.00%	-
EPS	3.05	10.24	7.34	4.71	2.25	40.65	34.25	-80.02%
YoY %	-70.21%	39.51%	55.84%	109.33%	-94.46%	18.69%	-	-
Horiz. %	8.91%	29.90%	21.43%	13.75%	6.57%	118.69%	100.00%	-
DPS	2.90	10.03	6.97	4.48	2.14	8.52	6.16	-39.45%
YoY %	-71.09%	43.90%	55.58%	109.35%	-74.88%	38.31%	-	-
Horiz. %	47.08%	162.82%	113.15%	72.73%	34.74%	138.31%	100.00%	-
NAPS	1.3901	1.3885	1.3902	1.3888	1.388	1.3865	1.3461	2.16%
YoY %	0.12%	-0.12%	0.10%	0.06%	0.11%	3.00%	-	-
Horiz. %	103.27%	103.15%	103.28%	103.17%	103.11%	103.00%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 245,934
RPS	1.70	6.26	4.61	3.01	1.39	5.07	3.77	-41.16%
YoY %	-72.84%	35.79%	53.16%	116.55%	-72.58%	34.48%	-	-
Horiz. %	45.09%	166.05%	122.28%	79.84%	36.87%	134.48%	100.00%	-
EPS	1.11	3.73	2.67	1.72	0.82	14.80	12.47	-80.03%
YoY %	-70.24%	39.70%	55.23%	109.76%	-94.46%	18.68%	-	-
Horiz. %	8.90%	29.91%	21.41%	13.79%	6.58%	118.68%	100.00%	-
DPS	1.06	3.65	2.54	1.63	0.78	3.10	2.24	-39.24%
YoY %	-70.96%	43.70%	55.83%	108.97%	-74.84%	38.39%	-	-
Horiz. %	47.32%	162.95%	113.39%	72.77%	34.82%	138.39%	100.00%	-
NAPS	0.5058	0.5055	0.5062	0.5061	0.5064	0.5048	0.4901	2.12%
YoY %	0.06%	-0.14%	0.02%	-0.06%	0.32%	3.00%	-	-
Horiz. %	103.20%	103.14%	103.29%	103.26%	103.33%	103.00%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	1.00	1.07	1.05	1.17	1.27	1.38	1.34	-
P/RPS	21.44	6.22	8.30	14.16	33.30	9.91	12.93	40.05%
YoY %	244.69%	-25.06%	-41.38%	-57.48%	236.02%	-23.36%	-	-
Horiz. %	165.82%	48.11%	64.19%	109.51%	257.54%	76.64%	100.00%	-
P/EPS	32.79	10.45	14.31	24.84	56.44	3.39	3.91	312.23%
YoY %	213.78%	-26.97%	-42.39%	-55.99%	1,564.90%	-13.30%	-	-
Horiz. %	838.62%	267.26%	365.98%	635.29%	1,443.48%	86.70%	100.00%	-
EY	3.05	9.57	6.99	4.03	1.77	29.46	25.56	-75.73%
YoY %	-68.13%	36.91%	73.45%	127.68%	-93.99%	15.26%	-	-
Horiz. %	11.93%	37.44%	27.35%	15.77%	6.92%	115.26%	100.00%	-
DY	2.90	9.37	6.64	3.83	1.69	6.17	4.60	-26.45%
YoY %	-69.05%	41.11%	73.37%	126.63%	-72.61%	34.13%	-	-
Horiz. %	63.04%	203.70%	144.35%	83.26%	36.74%	134.13%	100.00%	-
P/NAPS	0.72	0.77	0.76	0.84	0.91	1.00	1.00	-19.65%
YoY %	-6.49%	1.32%	-9.52%	-7.69%	-9.00%	0.00%	-	-
Horiz. %	72.00%	77.00%	76.00%	84.00%	91.00%	100.00%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	12/05/09	15/01/09	30/10/08	15/07/08	24/04/08	15/01/08	28/11/07	-
Price	1.09	0.99	1.00	1.19	1.26	1.31	1.40	-
P/RPS	23.37	5.75	7.90	14.41	33.04	9.40	13.51	44.05%
YoY %	306.43%	-27.22%	-45.18%	-56.39%	251.49%	-30.42%	-	-
Horiz. %	172.98%	42.56%	58.48%	106.66%	244.56%	69.58%	100.00%	-
P/EPS	35.74	9.67	13.62	25.27	56.00	3.22	4.09	323.68%
YoY %	269.60%	-29.00%	-46.10%	-54.88%	1,639.13%	-21.27%	-	-
Horiz. %	873.84%	236.43%	333.01%	617.85%	1,369.19%	78.73%	100.00%	-
EY	2.80	10.34	7.34	3.96	1.79	31.03	24.46	-76.39%
YoY %	-72.92%	40.87%	85.35%	121.23%	-94.23%	26.86%	-	-
Horiz. %	11.45%	42.27%	30.01%	16.19%	7.32%	126.86%	100.00%	-
DY	2.66	10.13	6.97	3.76	1.70	6.50	4.40	-28.48%
YoY %	-73.74%	45.34%	85.37%	121.18%	-73.85%	47.73%	-	-
Horiz. %	60.45%	230.23%	158.41%	85.45%	38.64%	147.73%	100.00%	-
P/NAPS	0.78	0.71	0.72	0.86	0.91	0.94	1.04	-17.43%
YoY %	9.86%	-1.39%	-16.28%	-5.49%	-3.19%	-9.62%	-	-
Horiz. %	75.00%	68.27%	69.23%	82.69%	87.50%	90.38%	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