[AXREIT] QoQ Cumulative 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- 295.68%

YoY- 77.92%

Quarter Report

AXREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Cumulative Result
Revenue	30,137	14,463	46,827	33,814	21,880	10,811	40,968	-18.52%
YoY %	108.37%	-69.11%	38.48%	54.54%	102.39%	-73.61%	-	-
Horiz. %	73.56%	35.30%	114.30%	82.54%	53.41%	26.39%	100.00%	-
PBT	18,620	9,033	68,604	50,027	12,641	6,247	43,182	-42.95%
YoY %	106.13%	-86.83%	37.13%	295.75%	102.35%	-85.53%	-	-
Horiz. %	43.12%	20.92%	158.87%	115.85%	29.27%	14.47%	100.00%	-
Tax	0	0	3	3	3	0	-260	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	-1.15%	-1.15%	-1.15%	0.00%	100.00%	-
NP	18,620	9,033	68,607	50,030	12,644	6,247	42,922	-42.72%
YoY %	106.13%	-86.83%	37.13%	295.68%	102.40%	-85.45%	-	-
Horiz. %	43.38%	21.05%	159.84%	116.56%	29.46%	14.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,620	9,033	68,607	50,030	12,644	6,247	42,922	-42.72%
YoY %	106.13%	-86.83%	37.13%	295.68%	102.40%	-85.45%	-	-
Horiz. %	43.38%	21.05%	159.84%	116.56%	29.46%	14.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	-0.00%	-0.01%	-0.02%	0.00%	0.60%	-
YoY %	0.00%	0.00%	0.00%	50.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	-	-1.67%	-3.33%	0.00%	100.00%	-
Total Cost	11,517	5,430	-21,780	-16,216	9,236	4,564	-1,954	-
YoY %	112.10%	124.93%	-34.31%	-275.57%	102.37%	333.57%	-	-
Horiz. %	-589.41%	-277.89%	1,114.64%	829.89%	-472.67%	-233.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	410,086	397,355	334,592	324,196	294,271	294,619	293,969	24.87%
YoY %	3.20%	18.76%	3.21%	10.17%	-0.12%	0.22%	-	-
Horiz. %	139.50%	135.17%	113.82%	110.28%	100.10%	100.22%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	18,347	8,744	28,064	19,999	12,561	6,185	26,658	-22.06%
YoY %	109.82%	-68.84%	40.33%	59.22%	103.09%	-76.80%	-	-
Horiz. %	68.82%	32.80%	105.27%	75.02%	47.12%	23.20%	100.00%	-
Div Payout %	98.54%	96.81%	40.91%	39.98%	99.35%	99.01%	62.11%	-
YoY %	1.79%	136.64%	2.33%	-59.76%	0.34%	59.41%	-	-
Horiz. %	158.65%	155.87%	65.87%	64.37%	159.96%	159.41%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	410,086	397,355	334,592	324,196	294,271	294,619	293,969	24.87%
YoY %	3.20%	18.76%	3.21%	10.17%	-0.12%	0.22%	-	-
Horiz. %	139.50%	135.17%	113.82%	110.28%	100.10%	100.22%	100.00%	-
NOSH	247,936	240,239	205,903	205,969	205,928	206,171	205,860	13.21%
YoY %	3.20%	16.68%	-0.03%	0.02%	-0.12%	0.15%	-	-
Horiz. %	120.44%	116.70%	100.02%	100.05%	100.03%	100.15%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	61.78%	62.46%	146.51%	147.96%	57.79%	57.78%	104.77%	-
YoY %	-1.09%	-57.37%	-0.98%	156.03%	0.02%	-44.85%	-	-
Horiz. %	58.97%	59.62%	139.84%	141.22%	55.16%	55.15%	100.00%	-
ROE	4.54%	2.27%	20.50%	15.43%	4.30%	2.12%	14.60%	-
YoY %	100.00%	-88.93%	32.86%	258.84%	102.83%	-85.48%	-	-
Horiz. %	31.10%	15.55%	140.41%	105.68%	29.45%	14.52%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	12.16	6.02	22.74	16.42	10.63	5.24	19.90	-28.01%
YoY %	101.99%	-73.53%	38.49%	54.47%	102.86%	-73.67%	-	-
Horiz. %	61.11%	30.25%	114.27%	82.51%	53.42%	26.33%	100.00%	-
EPS	7.51	3.76	33.32	24.29	6.14	3.03	20.85	-49.40%
YoY %	99.73%	-88.72%	37.18%	295.60%	102.64%	-85.47%	-	-
Horiz. %	36.02%	18.03%	159.81%	116.50%	29.45%	14.53%	100.00%	-
DPS	7.40	3.64	13.63	9.71	6.10	3.00	12.95	-31.16%
YoY %	103.30%	-73.29%	40.37%	59.18%	103.33%	-76.83%	-	-
Horiz. %	57.14%	28.11%	105.25%	74.98%	47.10%	23.17%	100.00%	-
NAPS	1.654	1.654	1.625	1.574	1.429	1.429	1.428	10.30%
YoY %	0.00%	1.78%	3.24%	10.15%	0.00%	0.07%	-	-
Horiz. %	115.83%	115.83%	113.80%	110.22%	100.07%	100.07%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 205,983
RPS	1.50	0.72	2.33	1.68	1.09	0.54	2.04	-18.54%
YoY %	108.33%	-69.10%	38.69%	54.13%	101.85%	-73.53%	-	-
Horiz. %	73.53%	35.29%	114.22%	82.35%	53.43%	26.47%	100.00%	-
EPS	0.93	0.45	3.41	2.49	0.63	0.31	2.13	-42.47%
YoY %	106.67%	-86.80%	36.95%	295.24%	103.23%	-85.45%	-	-
Horiz. %	43.66%	21.13%	160.09%	116.90%	29.58%	14.55%	100.00%	-
DPS	0.91	0.43	1.40	0.99	0.62	0.31	1.33	-22.37%
YoY %	111.63%	-69.29%	41.41%	59.68%	100.00%	-76.69%	-	-
Horiz. %	68.42%	32.33%	105.26%	74.44%	46.62%	23.31%	100.00%	-
NAPS	0.204	0.1976	0.1664	0.1613	0.1464	0.1465	0.1462	24.89%
YoY %	3.24%	18.75%	3.16%	10.18%	-0.07%	0.21%	-	-
Horiz. %	139.53%	135.16%	113.82%	110.33%	100.14%	100.21%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
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	13.82	28.24	8.13	11.63	20.99	33.56	8.44	38.96%
YoY %	-51.06%	247.36%	-30.09%	-44.59%	-37.46%	297.63%	-	-
Horiz. %	163.74%	334.60%	96.33%	137.80%	248.70%	397.63%	100.00%	-
P/EPS	22.37	45.21	5.55	7.86	36.32	58.09	8.06	97.61%
YoY %	-50.52%	714.59%	-29.39%	-78.36%	-37.48%	620.72%	-	-
Horiz. %	277.54%	560.92%	68.86%	97.52%	450.62%	720.72%	100.00%	-
EY	4.47	2.21	18.01	12.72	2.75	1.72	12.41	-49.40%
YoY %	102.26%	-87.73%	41.59%	362.55%	59.88%	-86.14%	-	-
Horiz. %	36.02%	17.81%	145.12%	102.50%	22.16%	13.86%	100.00%	-
DY	4.40	2.14	7.37	5.08	2.74	1.70	7.71	-31.22%
YoY %	105.61%	-70.96%	45.08%	85.40%	61.18%	-77.95%	-	-
Horiz. %	57.07%	27.76%	95.59%	65.89%	35.54%	22.05%	100.00%	-
P/NAPS	1.02	1.03	1.14	1.21	1.56	1.23	1.18	-9.26%
YoY %	-0.97%	-9.65%	-5.79%	-22.44%	26.83%	4.24%	-	-
Horiz. %	86.44%	87.29%	96.61%	102.54%	132.20%	104.24%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
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	13.82	29.23	8.18	11.51	20.52	37.57	9.30	30.25%
YoY %	-52.72%	257.33%	-28.93%	-43.91%	-45.38%	303.98%	-	-
Horiz. %	148.60%	314.30%	87.96%	123.76%	220.65%	403.98%	100.00%	-
P/EPS	22.37	46.81	5.58	7.78	35.50	65.02	8.87	85.38%
YoY %	-52.21%	738.89%	-28.28%	-78.08%	-45.40%	633.03%	-	-
Horiz. %	252.20%	527.73%	62.91%	87.71%	400.23%	733.03%	100.00%	-
EY	4.47	2.14	17.91	12.85	2.82	1.54	11.27	-46.04%
YoY %	108.88%	-88.05%	39.38%	355.67%	83.12%	-86.34%	-	-
Horiz. %	39.66%	18.99%	158.92%	114.02%	25.02%	13.66%	100.00%	-
DY	4.40	2.07	7.33	5.14	2.80	1.52	7.00	-26.64%
YoY %	112.56%	-71.76%	42.61%	83.57%	84.21%	-78.29%	-	-
Horiz. %	62.86%	29.57%	104.71%	73.43%	40.00%	21.71%	100.00%	-
P/NAPS	1.02	1.06	1.14	1.20	1.53	1.38	1.30	-14.94%
YoY %	-3.77%	-7.02%	-5.00%	-21.57%	10.87%	6.15%	-	-
Horiz. %	78.46%	81.54%	87.69%	92.31%	117.69%	106.15%	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