[AXREIT] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[AXREIT] AXIS REITS

Announcement Date

20-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 120.27%

YoY- 23.31%

Quarter Report

AXREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Cumulative Result
Revenue	19,848	71,870	52,362	34,691	17,329	63,442	46,504	-43.34%
YoY %	-72.38%	37.26%	50.94%	100.19%	-72.69%	36.42%	-	-
Horiz. %	42.68%	154.55%	112.60%	74.60%	37.26%	136.42%	100.00%	-
PBT	14,268	61,976	33,210	22,961	10,424	63,449	28,476	-36.94%
YoY %	-76.98%	86.62%	44.64%	120.27%	-83.57%	122.82%	-	-
Horiz. %	50.11%	217.64%	116.62%	80.63%	36.61%	222.82%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	14,268	61,976	33,210	22,961	10,424	63,449	28,476	-36.94%
YoY %	-76.98%	86.62%	44.64%	120.27%	-83.57%	122.82%	-	-
Horiz. %	50.11%	217.64%	116.62%	80.63%	36.61%	222.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,268	61,976	33,210	22,961	10,424	63,449	28,476	-36.94%
YoY %	-76.98%	86.62%	44.64%	120.27%	-83.57%	122.82%	-	-
Horiz. %	50.11%	217.64%	116.62%	80.63%	36.61%	222.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	5,580	9,894	19,152	11,730	6,905	-7	18,028	-54.27%
YoY %	-43.60%	-48.34%	63.27%	69.88%	98,742.86%	-100.04%	-	-
Horiz. %	30.95%	54.88%	106.23%	65.07%	38.30%	-0.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	555,899	501,007	450,384	450,465	448,667	443,610	414,606	21.61%
YoY %	10.96%	11.24%	-0.02%	0.40%	1.14%	7.00%	-	-
Horiz. %	134.08%	120.84%	108.63%	108.65%	108.22%	107.00%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	11,353	44,168	31,290	20,478	9,988	38,708	28,099	-45.37%
YoY %	-74.30%	41.16%	52.80%	105.03%	-74.20%	37.76%	-	-
Horiz. %	40.40%	157.19%	111.36%	72.88%	35.55%	137.76%	100.00%	-
Div Payout %	79.57%	71.27%	94.22%	89.19%	95.82%	61.01%	98.68%	-
YoY %	11.65%	-24.36%	5.64%	-6.92%	57.06%	-38.17%	-	-
Horiz. %	80.63%	72.22%	95.48%	90.38%	97.10%	61.83%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	555,899	501,007	450,384	450,465	448,667	443,610	414,606	21.61%
YoY %	10.96%	11.24%	-0.02%	0.40%	1.14%	7.00%	-	-
Horiz. %	134.08%	120.84%	108.63%	108.65%	108.22%	107.00%	100.00%	-
NOSH	306,838	279,548	259,453	255,975	256,117	253,491	250,669	14.44%
YoY %	9.76%	7.75%	1.36%	-0.06%	1.04%	1.13%	-	-
Horiz. %	122.41%	111.52%	103.50%	102.12%	102.17%	101.13%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	71.89%	86.23%	63.42%	66.19%	60.15%	100.01%	61.23%	-
YoY %	-16.63%	35.97%	-4.18%	10.04%	-39.86%	63.33%	-	-
Horiz. %	117.41%	140.83%	103.58%	108.10%	98.24%	163.33%	100.00%	-
ROE	2.57%	12.37%	7.37%	5.10%	2.32%	14.30%	6.87%	-
YoY %	-79.22%	67.84%	44.51%	119.83%	-83.78%	108.15%	-	-
Horiz. %	37.41%	180.06%	107.28%	74.24%	33.77%	208.15%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	6.47	25.71	20.18	13.55	6.77	25.03	18.55	-50.48%
YoY %	-74.83%	27.40%	48.93%	100.15%	-72.95%	34.93%	-	-
Horiz. %	34.88%	138.60%	108.79%	73.05%	36.50%	134.93%	100.00%	-
EPS	4.65	22.17	12.80	8.97	4.07	25.03	11.36	-44.90%
YoY %	-79.03%	73.20%	42.70%	120.39%	-83.74%	120.33%	-	-
Horiz. %	40.93%	195.16%	112.68%	78.96%	35.83%	220.33%	100.00%	-
DPS	3.70	15.80	12.06	8.00	3.90	15.27	11.21	-52.27%
YoY %	-76.58%	31.01%	50.75%	105.13%	-74.46%	36.22%	-	-
Horiz. %	33.01%	140.95%	107.58%	71.36%	34.79%	136.22%	100.00%	-
NAPS	1.8117	1.7922	1.7359	1.7598	1.7518	1.75	1.654	6.26%
YoY %	1.09%	3.24%	-1.36%	0.46%	0.10%	5.80%	-	-
Horiz. %	109.53%	108.36%	104.95%	106.40%	105.91%	105.80%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 255,857
RPS	0.99	3.57	2.60	1.73	0.86	3.16	2.31	-43.18%
YoY %	-72.27%	37.31%	50.29%	101.16%	-72.78%	36.80%	-	-
Horiz. %	42.86%	154.55%	112.55%	74.89%	37.23%	136.80%	100.00%	-
EPS	0.71	3.08	1.65	1.14	0.52	3.16	1.42	-37.03%
YoY %	-76.95%	86.67%	44.74%	119.23%	-83.54%	122.54%	-	-
Horiz. %	50.00%	216.90%	116.20%	80.28%	36.62%	222.54%	100.00%	-
DPS	0.56	2.20	1.56	1.02	0.50	1.93	1.40	-45.74%
YoY %	-74.55%	41.03%	52.94%	104.00%	-74.09%	37.86%	-	-
Horiz. %	40.00%	157.14%	111.43%	72.86%	35.71%	137.86%	100.00%	-
NAPS	0.2765	0.2492	0.224	0.2241	0.2232	0.2206	0.2062	21.62%
YoY %	10.96%	11.25%	-0.04%	0.40%	1.18%	6.98%	-	-
Horiz. %	134.09%	120.85%	108.63%	108.68%	108.24%	106.98%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	2.00	1.93	1.78	1.50	1.31	1.12	1.62	-
P/RPS	30.92	7.51	8.82	11.07	19.36	4.48	8.73	132.53%
YoY %	311.72%	-14.85%	-20.33%	-42.82%	332.14%	-48.68%	-	-
Horiz. %	354.18%	86.03%	101.03%	126.80%	221.76%	51.32%	100.00%	-
P/EPS	43.01	8.71	13.91	16.72	32.19	4.47	14.26	108.89%
YoY %	393.80%	-37.38%	-16.81%	-48.06%	620.13%	-68.65%	-	-
Horiz. %	301.61%	61.08%	97.55%	117.25%	225.74%	31.35%	100.00%	-
EY	2.33	11.49	7.19	5.98	3.11	22.35	7.01	-52.04%
YoY %	-79.72%	59.81%	20.23%	92.28%	-86.09%	218.83%	-	-
Horiz. %	33.24%	163.91%	102.57%	85.31%	44.37%	318.83%	100.00%	-
DY	1.85	8.19	6.78	5.33	2.98	13.63	6.92	-58.53%
YoY %	-77.41%	20.80%	27.20%	78.86%	-78.14%	96.97%	-	-
Horiz. %	26.73%	118.35%	97.98%	77.02%	43.06%	196.97%	100.00%	-
P/NAPS	1.10	1.08	1.03	0.85	0.75	0.64	0.98	8.01%
YoY %	1.85%	4.85%	21.18%	13.33%	17.19%	-34.69%	-	-
Horiz. %	112.24%	110.20%	105.10%	86.73%	76.53%	65.31%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	20/04/10	20/01/10	20/10/09	20/07/09	28/04/09	22/01/09	10/11/08	-
Price	2.00	1.93	1.85	1.69	1.50	1.26	1.30	-
P/RPS	30.92	7.51	9.17	12.47	22.17	5.03	7.01	169.19%
YoY %	311.72%	-18.10%	-26.46%	-43.75%	340.76%	-28.25%	-	-
Horiz. %	441.08%	107.13%	130.81%	177.89%	316.26%	71.75%	100.00%	-
P/EPS	43.01	8.71	14.45	18.84	36.86	5.03	11.44	141.97%
YoY %	393.80%	-39.72%	-23.30%	-48.89%	632.80%	-56.03%	-	-
Horiz. %	375.96%	76.14%	126.31%	164.69%	322.20%	43.97%	100.00%	-
EY	2.33	11.49	6.92	5.31	2.71	19.87	8.74	-58.61%
YoY %	-79.72%	66.04%	30.32%	95.94%	-86.36%	127.35%	-	-
Horiz. %	26.66%	131.46%	79.18%	60.76%	31.01%	227.35%	100.00%	-
DY	1.85	8.19	6.52	4.73	2.60	12.12	8.62	-64.18%
YoY %	-77.41%	25.61%	37.84%	81.92%	-78.55%	40.60%	-	-
Horiz. %	21.46%	95.01%	75.64%	54.87%	30.16%	140.60%	100.00%	-
P/NAPS	1.10	1.08	1.07	0.96	0.86	0.72	0.79	24.71%
YoY %	1.85%	0.93%	11.46%	11.63%	19.44%	-8.86%	-	-
Horiz. %	139.24%	136.71%	135.44%	121.52%	108.86%	91.14%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos