[AXREIT] QoQ Cumulative 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- 31.13%
YoY- 675.94%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 21,880 10,811 40,968 30,156 19,074 9,434 14,089 34.21%
PBT 12,641 6,247 43,182 28,377 21,559 6,755 10,052 16.55%
Tax 3 0 -260 -257 -114 -100 -34 -
NP 12,644 6,247 42,922 28,120 21,445 6,655 10,018 16.83%
-
NP to SH 12,644 6,247 42,922 28,120 21,445 6,655 10,018 16.83%
-
Tax Rate -0.02% 0.00% 0.60% 0.91% 0.53% 1.48% 0.34% -
Total Cost 9,236 4,564 -1,954 2,036 -2,371 2,779 4,071 72.91%
-
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 12,561 6,185 26,658 19,247 12,759 6,428 9,648 19.28%
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 4.30% 2.12% 14.60% 9.81% 7.49% 2.39% 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 10.63 5.24 19.90 14.65 9.27 4.58 6.86 34.01%
EPS 6.14 3.03 20.85 13.66 10.42 3.23 4.88 16.59%
DPS 6.10 3.00 12.95 9.35 6.20 3.12 4.70 19.04%
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 1.09 0.54 2.04 1.50 0.95 0.47 0.70 34.45%
EPS 0.63 0.31 2.13 1.40 1.07 0.33 0.50 16.70%
DPS 0.62 0.31 1.33 0.96 0.63 0.32 0.48 18.65%
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 20.99 33.56 8.44 12.29 18.56 36.47 25.21 -11.52%
P/EPS 36.32 58.09 8.06 13.18 16.51 51.70 35.45 1.63%
EY 2.75 1.72 12.41 7.59 6.06 1.93 2.82 -1.66%
DY 2.74 1.70 7.71 5.19 3.60 1.87 2.72 0.49%
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 20.52 37.57 9.30 11.88 18.99 36.91 24.62 -11.46%
P/EPS 35.50 65.02 8.87 12.74 16.89 52.32 34.63 1.67%
EY 2.82 1.54 11.27 7.85 5.92 1.91 2.89 -1.62%
DY 2.80 1.52 7.00 5.37 3.52 1.85 2.78 0.48%
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