[AXREIT] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -54.87%
YoY- 84.19%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 11,069 10,811 10,813 11,081 9,640 9,434 8,783 16.72%
PBT 6,394 6,247 14,805 6,818 14,804 6,755 6,420 -0.27%
Tax 3 0 -3 -143 -14 -100 -26 -
NP 6,397 6,247 14,802 6,675 14,790 6,655 6,394 0.03%
-
NP to SH 6,397 6,247 14,802 6,675 14,790 6,655 6,394 0.03%
-
Tax Rate -0.05% 0.00% 0.02% 2.10% 0.09% 1.48% 0.40% -
Total Cost 4,672 4,564 -3,989 4,406 -5,150 2,779 2,389 56.57%
-
Net Worth 293,932 294,619 293,981 286,983 286,736 278,356 276,458 4.18%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,376 6,185 7,411 6,489 6,344 6,428 6,189 2.00%
Div Payout % 99.68% 99.01% 50.07% 97.22% 42.90% 96.59% 96.79% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 293,932 294,619 293,981 286,983 286,736 278,356 276,458 4.18%
NOSH 205,691 206,171 205,869 206,018 205,988 206,037 204,935 0.24%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 57.79% 57.78% 136.89% 60.24% 153.42% 70.54% 72.80% -
ROE 2.18% 2.12% 5.04% 2.33% 5.16% 2.39% 2.31% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.38 5.24 5.25 5.38 4.68 4.58 4.29 16.34%
EPS 3.11 3.03 7.19 3.24 7.18 3.23 3.12 -0.21%
DPS 3.10 3.00 3.60 3.15 3.08 3.12 3.02 1.76%
NAPS 1.429 1.429 1.428 1.393 1.392 1.351 1.349 3.92%
Adjusted Per Share Value based on latest NOSH - 206,018
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.63 0.62 0.62 0.63 0.55 0.54 0.50 16.70%
EPS 0.37 0.36 0.85 0.38 0.85 0.38 0.37 0.00%
DPS 0.36 0.35 0.42 0.37 0.36 0.37 0.35 1.90%
NAPS 0.1682 0.1686 0.1682 0.1642 0.1641 0.1593 0.1582 4.18%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.23 1.76 1.68 1.80 1.72 1.67 1.73 -
P/RPS 41.44 33.56 31.99 33.47 36.75 36.47 40.37 1.76%
P/EPS 71.70 58.09 23.37 55.56 23.96 51.70 55.45 18.74%
EY 1.39 1.72 4.28 1.80 4.17 1.93 1.80 -15.86%
DY 1.39 1.70 2.14 1.75 1.79 1.87 1.75 -14.26%
P/NAPS 1.56 1.23 1.18 1.29 1.24 1.24 1.28 14.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 26/07/07 28/05/07 29/01/07 20/11/06 01/08/06 08/05/06 20/01/06 -
Price 2.18 1.97 1.85 1.74 1.76 1.69 1.69 -
P/RPS 40.51 37.57 35.22 32.35 37.61 36.91 39.43 1.82%
P/EPS 70.10 65.02 25.73 53.70 24.51 52.32 54.17 18.80%
EY 1.43 1.54 3.89 1.86 4.08 1.91 1.85 -15.81%
DY 1.42 1.52 1.95 1.81 1.75 1.85 1.79 -14.34%
P/NAPS 1.53 1.38 1.30 1.25 1.26 1.25 1.25 14.46%

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