[AXREIT] QoQ Annualized 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- 163.79%
YoY- 77.92%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized 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 60,274 57,852 46,827 45,085 43,760 43,244 40,968 29.38%
PBT 37,240 36,132 68,604 66,702 25,282 24,988 43,182 -9.40%
Tax 0 0 3 4 6 0 -260 -
NP 37,240 36,132 68,607 66,706 25,288 24,988 42,922 -9.04%
-
NP to SH 37,240 36,132 68,607 66,706 25,288 24,988 42,922 -9.04%
-
Tax Rate 0.00% 0.00% -0.00% -0.01% -0.02% 0.00% 0.60% -
Total Cost 23,034 21,720 -21,780 -21,621 18,472 18,256 -1,954 -
-
Net Worth 410,086 397,355 334,592 324,196 294,271 294,619 293,969 24.87%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 36,694 34,978 28,064 26,666 25,123 24,740 26,658 23.76%
Div Payout % 98.54% 96.81% 40.91% 39.98% 99.35% 99.01% 62.11% -
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 410,086 397,355 334,592 324,196 294,271 294,619 293,969 24.87%
NOSH 247,936 240,239 205,903 205,969 205,928 206,171 205,860 13.21%
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 61.78% 62.46% 146.51% 147.96% 57.79% 57.78% 104.77% -
ROE 9.08% 9.09% 20.50% 20.58% 8.59% 8.48% 14.60% -
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 24.31 24.08 22.74 21.89 21.25 20.97 19.90 14.28%
EPS 15.02 15.04 33.32 32.39 12.28 12.12 20.85 -19.65%
DPS 14.80 14.56 13.63 12.95 12.20 12.00 12.95 9.31%
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 3.00 2.88 2.33 2.24 2.18 2.15 2.04 29.34%
EPS 1.85 1.80 3.41 3.32 1.26 1.24 2.13 -8.97%
DPS 1.83 1.74 1.40 1.33 1.25 1.23 1.33 23.73%
NAPS 0.204 0.1976 0.1664 0.1613 0.1464 0.1465 0.1462 24.89%
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 6.91 7.06 8.13 8.73 10.49 8.39 8.44 -12.49%
P/EPS 11.19 11.30 5.55 5.90 18.16 14.52 8.06 24.47%
EY 8.94 8.85 18.01 16.96 5.51 6.89 12.41 -19.65%
DY 8.81 8.56 7.37 6.78 5.47 6.82 7.71 9.30%
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 6.91 7.31 8.18 8.63 10.26 9.39 9.30 -17.98%
P/EPS 11.19 11.70 5.58 5.84 17.75 16.25 8.87 16.77%
EY 8.94 8.55 17.91 17.14 5.63 6.15 11.27 -14.31%
DY 8.81 8.27 7.33 6.85 5.60 6.09 7.00 16.58%
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