[TWRREIT] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -93.84%
YoY- 33.71%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 46,336 35,133 23,181 11,051 40,323 29,436 18,998 80.70%
PBT 66,475 21,111 14,199 6,540 106,189 17,459 11,223 225.60%
Tax 0 0 0 0 0 0 0 -
NP 66,475 21,111 14,199 6,540 106,189 17,459 11,223 225.60%
-
NP to SH 66,475 21,111 14,199 6,540 106,189 17,459 11,223 225.60%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -20,139 14,022 8,982 4,511 -65,866 11,977 7,775 -
-
Net Worth 446,504 406,519 406,607 406,434 392,850 315,656 302,784 29.40%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 26,225 - 14,030 - 23,006 - 10,488 83.71%
Div Payout % 39.45% - 98.81% - 21.67% - 93.46% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 446,504 406,519 406,607 406,434 392,850 315,656 302,784 29.40%
NOSH 280,485 280,358 280,612 280,686 271,305 268,187 262,219 4.57%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 143.46% 60.09% 61.25% 59.18% 263.35% 59.31% 59.07% -
ROE 14.89% 5.19% 3.49% 1.61% 27.03% 5.53% 3.71% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.52 12.53 8.26 3.94 14.86 10.98 7.25 72.72%
EPS 23.70 7.53 5.06 2.33 39.14 6.51 4.28 211.37%
DPS 9.35 0.00 5.00 0.00 8.48 0.00 4.00 75.67%
NAPS 1.5919 1.45 1.449 1.448 1.448 1.177 1.1547 23.74%
Adjusted Per Share Value based on latest NOSH - 280,686
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.44 7.16 4.72 2.25 8.21 6.00 3.87 80.71%
EPS 13.54 4.30 2.89 1.33 21.63 3.56 2.29 225.22%
DPS 5.34 0.00 2.86 0.00 4.69 0.00 2.14 83.46%
NAPS 0.9096 0.8282 0.8283 0.828 0.8003 0.643 0.6168 29.40%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 - - -
Price 0.88 1.05 1.18 1.30 1.38 0.00 0.00 -
P/RPS 5.33 8.38 14.28 33.02 9.29 0.00 0.00 -
P/EPS 3.71 13.94 23.32 55.79 3.53 0.00 0.00 -
EY 26.93 7.17 4.29 1.79 28.36 0.00 0.00 -
DY 10.63 0.00 4.24 0.00 6.14 0.00 0.00 -
P/NAPS 0.55 0.72 0.81 0.90 0.95 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 06/02/09 11/11/08 28/07/08 14/05/08 05/02/08 13/11/07 02/08/07 -
Price 0.95 0.87 1.12 1.29 1.30 1.28 0.00 -
P/RPS 5.75 6.94 13.56 32.76 8.75 11.66 0.00 -
P/EPS 4.01 11.55 22.13 55.36 3.32 19.66 0.00 -
EY 24.95 8.66 4.52 1.81 30.11 5.09 0.00 -
DY 9.84 0.00 4.46 0.00 6.52 0.00 0.00 -
P/NAPS 0.60 0.60 0.77 0.89 0.90 1.09 0.00 -

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
Post a Comment