[AXREIT] QoQ Annualized 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- -12.58%
YoY- 675.94%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized 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 43,760 43,244 40,968 40,208 38,148 37,736 14,089 113.32%
PBT 25,282 24,988 43,182 37,836 43,118 27,020 10,052 85.25%
Tax 6 0 -260 -342 -228 -400 -34 -
NP 25,288 24,988 42,922 37,493 42,890 26,620 10,018 85.70%
-
NP to SH 25,288 24,988 42,922 37,493 42,890 26,620 10,018 85.70%
-
Tax Rate -0.02% 0.00% 0.60% 0.90% 0.53% 1.48% 0.34% -
Total Cost 18,472 18,256 -1,954 2,714 -4,742 11,116 4,071 174.83%
-
Net Worth 294,271 294,619 293,969 286,758 286,482 278,356 276,931 4.14%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 25,123 24,740 26,658 25,663 25,519 25,713 9,648 89.60%
Div Payout % 99.35% 99.01% 62.11% 68.45% 59.50% 96.59% 96.31% -
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 294,271 294,619 293,969 286,758 286,482 278,356 276,931 4.14%
NOSH 205,928 206,171 205,860 205,856 205,806 206,037 205,286 0.20%
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% 104.77% 93.25% 112.43% 70.54% 71.11% -
ROE 8.59% 8.48% 14.60% 13.07% 14.97% 9.56% 3.62% -
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 21.25 20.97 19.90 19.53 18.54 18.32 6.86 112.93%
EPS 12.28 12.12 20.85 18.21 20.84 12.92 4.88 85.31%
DPS 12.20 12.00 12.95 12.47 12.40 12.48 4.70 89.20%
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 2.18 2.15 2.04 2.00 1.90 1.88 0.70 113.70%
EPS 1.26 1.24 2.13 1.86 2.13 1.32 0.50 85.49%
DPS 1.25 1.23 1.33 1.28 1.27 1.28 0.48 89.61%
NAPS 0.1464 0.1465 0.1462 0.1426 0.1425 0.1385 0.1377 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 10.49 8.39 8.44 9.22 9.28 9.12 25.21 -44.35%
P/EPS 18.16 14.52 8.06 9.88 8.25 12.93 35.45 -36.05%
EY 5.51 6.89 12.41 10.12 12.12 7.74 2.82 56.48%
DY 5.47 6.82 7.71 6.93 7.21 7.47 2.72 59.52%
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 10.26 9.39 9.30 8.91 9.50 9.23 24.62 -44.29%
P/EPS 17.75 16.25 8.87 9.55 8.45 13.08 34.63 -36.03%
EY 5.63 6.15 11.27 10.47 11.84 7.64 2.89 56.17%
DY 5.60 6.09 7.00 7.16 7.05 7.38 2.78 59.70%
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