[AXREIT] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
29-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 121.75%
YoY- 131.5%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 11,934 11,069 10,811 10,813 11,081 9,640 9,434 16.94%
PBT 37,386 6,394 6,247 14,805 6,818 14,804 6,755 212.56%
Tax 0 3 0 -3 -143 -14 -100 -
NP 37,386 6,397 6,247 14,802 6,675 14,790 6,655 215.68%
-
NP to SH 37,386 6,397 6,247 14,802 6,675 14,790 6,655 215.68%
-
Tax Rate 0.00% -0.05% 0.00% 0.02% 2.10% 0.09% 1.48% -
Total Cost -25,452 4,672 4,564 -3,989 4,406 -5,150 2,779 -
-
Net Worth 324,217 293,932 294,619 293,981 286,983 286,736 278,356 10.69%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 7,436 6,376 6,185 7,411 6,489 6,344 6,428 10.18%
Div Payout % 19.89% 99.68% 99.01% 50.07% 97.22% 42.90% 96.59% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 324,217 293,932 294,619 293,981 286,983 286,736 278,356 10.69%
NOSH 205,983 205,691 206,171 205,869 206,018 205,988 206,037 -0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 313.27% 57.79% 57.78% 136.89% 60.24% 153.42% 70.54% -
ROE 11.53% 2.18% 2.12% 5.04% 2.33% 5.16% 2.39% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.79 5.38 5.24 5.25 5.38 4.68 4.58 16.89%
EPS 18.15 3.11 3.03 7.19 3.24 7.18 3.23 215.73%
DPS 3.61 3.10 3.00 3.60 3.15 3.08 3.12 10.20%
NAPS 1.574 1.429 1.429 1.428 1.393 1.392 1.351 10.71%
Adjusted Per Share Value based on latest NOSH - 205,869
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.59 0.55 0.54 0.54 0.55 0.48 0.47 16.35%
EPS 1.86 0.32 0.31 0.74 0.33 0.74 0.33 216.38%
DPS 0.37 0.32 0.31 0.37 0.32 0.32 0.32 10.15%
NAPS 0.1613 0.1462 0.1465 0.1462 0.1427 0.1426 0.1385 10.68%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.91 2.23 1.76 1.68 1.80 1.72 1.67 -
P/RPS 32.97 41.44 33.56 31.99 33.47 36.75 36.47 -6.49%
P/EPS 10.52 71.70 58.09 23.37 55.56 23.96 51.70 -65.37%
EY 9.50 1.39 1.72 4.28 1.80 4.17 1.93 189.08%
DY 1.89 1.39 1.70 2.14 1.75 1.79 1.87 0.71%
P/NAPS 1.21 1.56 1.23 1.18 1.29 1.24 1.24 -1.61%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 31/10/07 26/07/07 28/05/07 29/01/07 20/11/06 01/08/06 08/05/06 -
Price 1.89 2.18 1.97 1.85 1.74 1.76 1.69 -
P/RPS 32.62 40.51 37.57 35.22 32.35 37.61 36.91 -7.90%
P/EPS 10.41 70.10 65.02 25.73 53.70 24.51 52.32 -65.88%
EY 9.60 1.43 1.54 3.89 1.86 4.08 1.91 193.13%
DY 1.91 1.42 1.52 1.95 1.81 1.75 1.85 2.14%
P/NAPS 1.20 1.53 1.38 1.30 1.25 1.26 1.25 -2.68%

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