[TWRREIT] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 55.56%
YoY- 117.34%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 23,181 11,051 40,323 29,436 18,998 8,601 22,340 2.49%
PBT 14,199 6,540 106,189 17,459 11,223 4,891 51,224 -57.52%
Tax 0 0 0 0 0 0 0 -
NP 14,199 6,540 106,189 17,459 11,223 4,891 51,224 -57.52%
-
NP to SH 14,199 6,540 106,189 17,459 11,223 4,891 51,224 -57.52%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 8,982 4,511 -65,866 11,977 7,775 3,710 -28,884 -
-
Net Worth 406,607 406,434 392,850 315,656 302,784 285,381 285,211 26.69%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 14,030 - 23,006 - 10,488 - 12,681 6.97%
Div Payout % 98.81% - 21.67% - 93.46% - 24.76% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 406,607 406,434 392,850 315,656 302,784 285,381 285,211 26.69%
NOSH 280,612 280,686 271,305 268,187 262,219 243,333 237,477 11.78%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 61.25% 59.18% 263.35% 59.31% 59.07% 56.87% 229.29% -
ROE 3.49% 1.61% 27.03% 5.53% 3.71% 1.71% 17.96% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.26 3.94 14.86 10.98 7.25 3.53 9.41 -8.33%
EPS 5.06 2.33 39.14 6.51 4.28 2.01 21.57 -61.99%
DPS 5.00 0.00 8.48 0.00 4.00 0.00 5.34 -4.29%
NAPS 1.449 1.448 1.448 1.177 1.1547 1.1728 1.201 13.34%
Adjusted Per Share Value based on latest NOSH - 280,855
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.72 2.25 8.21 6.00 3.87 1.75 4.55 2.47%
EPS 2.89 1.33 21.63 3.56 2.29 1.00 10.44 -57.55%
DPS 2.86 0.00 4.69 0.00 2.14 0.00 2.58 7.11%
NAPS 0.8283 0.828 0.8003 0.643 0.6168 0.5814 0.581 26.69%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 - - - - -
Price 1.18 1.30 1.38 0.00 0.00 0.00 0.00 -
P/RPS 14.28 33.02 9.29 0.00 0.00 0.00 0.00 -
P/EPS 23.32 55.79 3.53 0.00 0.00 0.00 0.00 -
EY 4.29 1.79 28.36 0.00 0.00 0.00 0.00 -
DY 4.24 0.00 6.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.90 0.95 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/07/08 14/05/08 05/02/08 13/11/07 02/08/07 08/05/07 30/01/07 -
Price 1.12 1.29 1.30 1.28 0.00 0.00 0.00 -
P/RPS 13.56 32.76 8.75 11.66 0.00 0.00 0.00 -
P/EPS 22.13 55.36 3.32 19.66 0.00 0.00 0.00 -
EY 4.52 1.81 30.11 5.09 0.00 0.00 0.00 -
DY 4.46 0.00 6.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.89 0.90 1.09 0.00 0.00 0.00 -

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
Post a Comment