[AXREIT] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 484.43%
YoY- 460.09%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 15,674 14,463 13,013 11,934 11,069 10,811 10,813 28.11%
PBT 9,587 9,033 18,577 37,386 6,394 6,247 14,805 -25.17%
Tax 0 0 0 0 3 0 -3 -
NP 9,587 9,033 18,577 37,386 6,397 6,247 14,802 -25.16%
-
NP to SH 9,587 9,033 18,577 37,386 6,397 6,247 14,802 -25.16%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% -0.05% 0.00% 0.02% -
Total Cost 6,087 5,430 -5,564 -25,452 4,672 4,564 -3,989 -
-
Net Worth 422,850 397,355 334,674 324,217 293,932 294,619 293,981 27.45%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,612 8,744 8,073 7,436 6,376 6,185 7,411 18.94%
Div Payout % 100.27% 96.81% 43.46% 19.89% 99.68% 99.01% 50.07% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 422,850 397,355 334,674 324,217 293,932 294,619 293,981 27.45%
NOSH 255,653 240,239 205,953 205,983 205,691 206,171 205,869 15.54%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 61.16% 62.46% 142.76% 313.27% 57.79% 57.78% 136.89% -
ROE 2.27% 2.27% 5.55% 11.53% 2.18% 2.12% 5.04% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.13 6.02 6.32 5.79 5.38 5.24 5.25 10.89%
EPS 3.75 3.76 9.02 18.15 3.11 3.03 7.19 -35.23%
DPS 3.76 3.64 3.92 3.61 3.10 3.00 3.60 2.94%
NAPS 1.654 1.654 1.625 1.574 1.429 1.429 1.428 10.30%
Adjusted Per Share Value based on latest NOSH - 205,983
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.78 0.72 0.65 0.59 0.55 0.54 0.54 27.80%
EPS 0.48 0.45 0.92 1.86 0.32 0.31 0.74 -25.08%
DPS 0.48 0.43 0.40 0.37 0.32 0.31 0.37 18.96%
NAPS 0.2103 0.1976 0.1665 0.1613 0.1462 0.1465 0.1462 27.45%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.68 1.70 1.85 1.91 2.23 1.76 1.68 -
P/RPS 27.40 28.24 29.28 32.97 41.44 33.56 31.99 -9.81%
P/EPS 44.80 45.21 20.51 10.52 71.70 58.09 23.37 54.37%
EY 2.23 2.21 4.88 9.50 1.39 1.72 4.28 -35.27%
DY 2.24 2.14 2.12 1.89 1.39 1.70 2.14 3.09%
P/NAPS 1.02 1.03 1.14 1.21 1.56 1.23 1.18 -9.26%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 04/08/08 05/05/08 07/01/08 31/10/07 26/07/07 28/05/07 29/01/07 -
Price 1.68 1.76 1.86 1.89 2.18 1.97 1.85 -
P/RPS 27.40 29.23 29.44 32.62 40.51 37.57 35.22 -15.42%
P/EPS 44.80 46.81 20.62 10.41 70.10 65.02 25.73 44.77%
EY 2.23 2.14 4.85 9.60 1.43 1.54 3.89 -31.01%
DY 2.24 2.07 2.11 1.91 1.42 1.52 1.95 9.69%
P/NAPS 1.02 1.06 1.14 1.20 1.53 1.38 1.30 -14.94%

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