[UOAREIT] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[UOAREIT] UOA REITS
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 61.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT'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 16,994 8,639 31,427 22,870 14,855 7,257 2,275 283.53%
PBT 78,928 5,488 20,312 15,016 9,335 4,595 901 1888.66%
Tax 0 0 0 -143 -100 -50 0 -
NP 78,928 5,488 20,312 14,873 9,235 4,545 901 1888.66%
-
NP to SH 78,928 5,488 20,312 14,873 9,235 4,545 901 1888.66%
-
Tax Rate 0.00% 0.00% 0.00% 0.95% 1.07% 1.09% 0.00% -
Total Cost -61,934 3,151 11,115 7,997 5,620 2,712 1,374 -
-
Net Worth 330,838 262,365 248,745 244,361 240,794 240,953 236,737 25.07%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 10,059 5,241 19,899 13,795 8,892 4,362 - -
Div Payout % 12.75% 95.52% 97.97% 92.76% 96.30% 95.98% - -
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 330,838 262,365 248,745 244,361 240,794 240,953 236,737 25.07%
NOSH 245,958 246,098 233,564 229,167 228,024 228,391 225,249 6.05%
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 464.45% 63.53% 64.63% 65.03% 62.17% 62.63% 39.60% -
ROE 23.86% 2.09% 8.17% 6.09% 3.84% 1.89% 0.38% -
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 6.91 3.51 13.46 9.98 6.51 3.18 1.01 261.66%
EPS 32.09 2.23 8.67 6.49 4.05 1.99 0.40 1775.11%
DPS 4.09 2.13 8.52 6.02 3.90 1.91 0.00 -
NAPS 1.3451 1.0661 1.065 1.0663 1.056 1.055 1.051 17.93%
Adjusted Per Share Value based on latest NOSH - 232,016
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.52 1.28 4.65 3.39 2.20 1.07 0.34 281.54%
EPS 11.68 0.81 3.01 2.20 1.37 0.67 0.13 1922.60%
DPS 1.49 0.78 2.95 2.04 1.32 0.65 0.00 -
NAPS 0.4897 0.3883 0.3682 0.3617 0.3564 0.3567 0.3504 25.07%
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 1.36 1.10 1.08 1.04 1.09 1.15 1.18 -
P/RPS 19.68 31.34 8.03 10.42 16.73 36.19 116.83 -69.59%
P/EPS 4.24 49.33 12.42 16.02 26.91 57.79 295.00 -94.13%
EY 23.60 2.03 8.05 6.24 3.72 1.73 0.34 1602.13%
DY 3.01 1.94 7.89 5.79 3.58 1.66 0.00 -
P/NAPS 1.01 1.03 1.01 0.98 1.03 1.09 1.12 -6.67%
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 13/07/07 08/05/07 25/01/07 17/11/06 24/07/06 11/05/06 17/02/06 -
Price 1.39 1.18 1.07 1.08 1.06 1.11 1.17 -
P/RPS 20.12 33.61 7.95 10.82 16.27 34.93 115.84 -68.96%
P/EPS 4.33 52.91 12.30 16.64 26.17 55.78 292.50 -94.01%
EY 23.09 1.89 8.13 6.01 3.82 1.79 0.34 1577.45%
DY 2.94 1.81 7.96 5.57 3.68 1.72 0.00 -
P/NAPS 1.03 1.11 1.00 1.01 1.00 1.05 1.11 -4.87%

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