[AXREIT] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
05-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -86.83%
YoY- 44.6%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 63,442 46,504 30,137 14,463 46,827 33,814 21,880 102.68%
PBT 63,449 28,476 18,620 9,033 68,604 50,027 12,641 191.72%
Tax 0 0 0 0 3 3 3 -
NP 63,449 28,476 18,620 9,033 68,607 50,030 12,644 191.67%
-
NP to SH 63,449 28,476 18,620 9,033 68,607 50,030 12,644 191.67%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% -0.00% -0.01% -0.02% -
Total Cost -7 18,028 11,517 5,430 -21,780 -16,216 9,236 -
-
Net Worth 443,610 414,606 410,086 397,355 334,592 324,196 294,271 31.30%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 38,708 28,099 18,347 8,744 28,064 19,999 12,561 111.04%
Div Payout % 61.01% 98.68% 98.54% 96.81% 40.91% 39.98% 99.35% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 443,610 414,606 410,086 397,355 334,592 324,196 294,271 31.30%
NOSH 253,491 250,669 247,936 240,239 205,903 205,969 205,928 14.78%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 100.01% 61.23% 61.78% 62.46% 146.51% 147.96% 57.79% -
ROE 14.30% 6.87% 4.54% 2.27% 20.50% 15.43% 4.30% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 25.03 18.55 12.16 6.02 22.74 16.42 10.63 76.53%
EPS 25.03 11.36 7.51 3.76 33.32 24.29 6.14 154.10%
DPS 15.27 11.21 7.40 3.64 13.63 9.71 6.10 83.85%
NAPS 1.75 1.654 1.654 1.654 1.625 1.574 1.429 14.39%
Adjusted Per Share Value based on latest NOSH - 240,239
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.16 2.31 1.50 0.72 2.33 1.68 1.09 102.66%
EPS 3.16 1.42 0.93 0.45 3.41 2.49 0.63 191.59%
DPS 1.93 1.40 0.91 0.43 1.40 0.99 0.62 112.46%
NAPS 0.2206 0.2062 0.204 0.1976 0.1664 0.1613 0.1464 31.27%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.12 1.62 1.68 1.70 1.85 1.91 2.23 -
P/RPS 4.48 8.73 13.82 28.24 8.13 11.63 20.99 -64.11%
P/EPS 4.47 14.26 22.37 45.21 5.55 7.86 36.32 -75.10%
EY 22.35 7.01 4.47 2.21 18.01 12.72 2.75 301.67%
DY 13.63 6.92 4.40 2.14 7.37 5.08 2.74 189.99%
P/NAPS 0.64 0.98 1.02 1.03 1.14 1.21 1.56 -44.63%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 22/01/09 10/11/08 04/08/08 05/05/08 07/01/08 31/10/07 26/07/07 -
Price 1.26 1.30 1.68 1.76 1.86 1.89 2.18 -
P/RPS 5.03 7.01 13.82 29.23 8.18 11.51 20.52 -60.66%
P/EPS 5.03 11.44 22.37 46.81 5.58 7.78 35.50 -72.66%
EY 19.87 8.74 4.47 2.14 17.91 12.85 2.82 265.36%
DY 12.12 8.62 4.40 2.07 7.33 5.14 2.80 164.42%
P/NAPS 0.72 0.79 1.02 1.06 1.14 1.20 1.53 -39.36%

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