[AXREIT] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -85.45%
YoY- -6.13%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 46,827 33,814 21,880 10,811 40,968 30,156 19,074 81.68%
PBT 68,604 50,027 12,641 6,247 43,182 28,377 21,559 115.88%
Tax 3 3 3 0 -260 -257 -114 -
NP 68,607 50,030 12,644 6,247 42,922 28,120 21,445 116.65%
-
NP to SH 68,607 50,030 12,644 6,247 42,922 28,120 21,445 116.65%
-
Tax Rate -0.00% -0.01% -0.02% 0.00% 0.60% 0.91% 0.53% -
Total Cost -21,780 -16,216 9,236 4,564 -1,954 2,036 -2,371 336.84%
-
Net Worth 334,592 324,196 294,271 294,619 293,969 286,758 286,482 10.87%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 28,064 19,999 12,561 6,185 26,658 19,247 12,759 68.88%
Div Payout % 40.91% 39.98% 99.35% 99.01% 62.11% 68.45% 59.50% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 334,592 324,196 294,271 294,619 293,969 286,758 286,482 10.87%
NOSH 205,903 205,969 205,928 206,171 205,860 205,856 205,806 0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 146.51% 147.96% 57.79% 57.78% 104.77% 93.25% 112.43% -
ROE 20.50% 15.43% 4.30% 2.12% 14.60% 9.81% 7.49% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.74 16.42 10.63 5.24 19.90 14.65 9.27 81.59%
EPS 33.32 24.29 6.14 3.03 20.85 13.66 10.42 116.59%
DPS 13.63 9.71 6.10 3.00 12.95 9.35 6.20 68.82%
NAPS 1.625 1.574 1.429 1.429 1.428 1.393 1.392 10.83%
Adjusted Per Share Value based on latest NOSH - 206,171
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2.33 1.68 1.09 0.54 2.04 1.50 0.95 81.57%
EPS 3.41 2.49 0.63 0.31 2.13 1.40 1.07 116.10%
DPS 1.40 0.99 0.62 0.31 1.33 0.96 0.63 70.04%
NAPS 0.1664 0.1613 0.1464 0.1465 0.1462 0.1426 0.1425 10.85%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.85 1.91 2.23 1.76 1.68 1.80 1.72 -
P/RPS 8.13 11.63 20.99 33.56 8.44 12.29 18.56 -42.23%
P/EPS 5.55 7.86 36.32 58.09 8.06 13.18 16.51 -51.55%
EY 18.01 12.72 2.75 1.72 12.41 7.59 6.06 106.29%
DY 7.37 5.08 2.74 1.70 7.71 5.19 3.60 61.01%
P/NAPS 1.14 1.21 1.56 1.23 1.18 1.29 1.24 -5.43%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 07/01/08 31/10/07 26/07/07 28/05/07 29/01/07 20/11/06 01/08/06 -
Price 1.86 1.89 2.18 1.97 1.85 1.74 1.76 -
P/RPS 8.18 11.51 20.52 37.57 9.30 11.88 18.99 -42.87%
P/EPS 5.58 7.78 35.50 65.02 8.87 12.74 16.89 -52.11%
EY 17.91 12.85 2.82 1.54 11.27 7.85 5.92 108.75%
DY 7.33 5.14 2.80 1.52 7.00 5.37 3.52 62.85%
P/NAPS 1.14 1.20 1.53 1.38 1.30 1.25 1.26 -6.43%

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