[AXREIT] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
07-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -50.31%
YoY- 25.5%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 16,367 15,674 14,463 13,013 11,934 11,069 10,811 31.74%
PBT 9,856 9,587 9,033 18,577 37,386 6,394 6,247 35.41%
Tax 0 0 0 0 0 3 0 -
NP 9,856 9,587 9,033 18,577 37,386 6,397 6,247 35.41%
-
NP to SH 9,856 9,587 9,033 18,577 37,386 6,397 6,247 35.41%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% -0.05% 0.00% -
Total Cost 6,511 6,087 5,430 -5,564 -25,452 4,672 4,564 26.64%
-
Net Worth 423,424 422,850 397,355 334,674 324,217 293,932 294,619 27.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 9,753 9,612 8,744 8,073 7,436 6,376 6,185 35.36%
Div Payout % 98.96% 100.27% 96.81% 43.46% 19.89% 99.68% 99.01% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 423,424 422,850 397,355 334,674 324,217 293,932 294,619 27.26%
NOSH 256,000 255,653 240,239 205,953 205,983 205,691 206,171 15.47%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 60.22% 61.16% 62.46% 142.76% 313.27% 57.79% 57.78% -
ROE 2.33% 2.27% 2.27% 5.55% 11.53% 2.18% 2.12% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.39 6.13 6.02 6.32 5.79 5.38 5.24 14.10%
EPS 3.85 3.75 3.76 9.02 18.15 3.11 3.03 17.26%
DPS 3.81 3.76 3.64 3.92 3.61 3.10 3.00 17.22%
NAPS 1.654 1.654 1.654 1.625 1.574 1.429 1.429 10.20%
Adjusted Per Share Value based on latest NOSH - 205,953
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.94 0.90 0.83 0.74 0.68 0.63 0.62 31.87%
EPS 0.56 0.55 0.52 1.06 2.14 0.37 0.36 34.14%
DPS 0.56 0.55 0.50 0.46 0.43 0.36 0.35 36.68%
NAPS 0.2423 0.242 0.2274 0.1915 0.1855 0.1682 0.1686 27.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.62 1.68 1.70 1.85 1.91 2.23 1.76 -
P/RPS 25.34 27.40 28.24 29.28 32.97 41.44 33.56 -17.03%
P/EPS 42.08 44.80 45.21 20.51 10.52 71.70 58.09 -19.29%
EY 2.38 2.23 2.21 4.88 9.50 1.39 1.72 24.10%
DY 2.35 2.24 2.14 2.12 1.89 1.39 1.70 24.01%
P/NAPS 0.98 1.02 1.03 1.14 1.21 1.56 1.23 -14.02%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 10/11/08 04/08/08 05/05/08 07/01/08 31/10/07 26/07/07 28/05/07 -
Price 1.30 1.68 1.76 1.86 1.89 2.18 1.97 -
P/RPS 20.33 27.40 29.23 29.44 32.62 40.51 37.57 -33.52%
P/EPS 33.77 44.80 46.81 20.62 10.41 70.10 65.02 -35.30%
EY 2.96 2.23 2.14 4.85 9.60 1.43 1.54 54.40%
DY 2.93 2.24 2.07 2.11 1.91 1.42 1.52 54.70%
P/NAPS 0.79 1.02 1.06 1.14 1.20 1.53 1.38 -30.98%

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