[TWRREIT] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
05-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 508.22%
YoY- 107.3%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 35,133 23,181 11,051 40,323 29,436 18,998 8,601 154.87%
PBT 21,111 14,199 6,540 106,189 17,459 11,223 4,891 164.39%
Tax 0 0 0 0 0 0 0 -
NP 21,111 14,199 6,540 106,189 17,459 11,223 4,891 164.39%
-
NP to SH 21,111 14,199 6,540 106,189 17,459 11,223 4,891 164.39%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 14,022 8,982 4,511 -65,866 11,977 7,775 3,710 142.05%
-
Net Worth 406,519 406,607 406,434 392,850 315,656 302,784 285,381 26.51%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 14,030 - 23,006 - 10,488 - -
Div Payout % - 98.81% - 21.67% - 93.46% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 406,519 406,607 406,434 392,850 315,656 302,784 285,381 26.51%
NOSH 280,358 280,612 280,686 271,305 268,187 262,219 243,333 9.87%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 60.09% 61.25% 59.18% 263.35% 59.31% 59.07% 56.87% -
ROE 5.19% 3.49% 1.61% 27.03% 5.53% 3.71% 1.71% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.53 8.26 3.94 14.86 10.98 7.25 3.53 132.15%
EPS 7.53 5.06 2.33 39.14 6.51 4.28 2.01 140.63%
DPS 0.00 5.00 0.00 8.48 0.00 4.00 0.00 -
NAPS 1.45 1.449 1.448 1.448 1.177 1.1547 1.1728 15.14%
Adjusted Per Share Value based on latest NOSH - 280,524
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.16 4.72 2.25 8.21 6.00 3.87 1.75 155.15%
EPS 4.30 2.89 1.33 21.63 3.56 2.29 1.00 163.72%
DPS 0.00 2.86 0.00 4.69 0.00 2.14 0.00 -
NAPS 0.8282 0.8283 0.828 0.8003 0.643 0.6168 0.5814 26.52%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 - - - -
Price 1.05 1.18 1.30 1.38 0.00 0.00 0.00 -
P/RPS 8.38 14.28 33.02 9.29 0.00 0.00 0.00 -
P/EPS 13.94 23.32 55.79 3.53 0.00 0.00 0.00 -
EY 7.17 4.29 1.79 28.36 0.00 0.00 0.00 -
DY 0.00 4.24 0.00 6.14 0.00 0.00 0.00 -
P/NAPS 0.72 0.81 0.90 0.95 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 28/07/08 14/05/08 05/02/08 13/11/07 02/08/07 08/05/07 -
Price 0.87 1.12 1.29 1.30 1.28 0.00 0.00 -
P/RPS 6.94 13.56 32.76 8.75 11.66 0.00 0.00 -
P/EPS 11.55 22.13 55.36 3.32 19.66 0.00 0.00 -
EY 8.66 4.52 1.81 30.11 5.09 0.00 0.00 -
DY 0.00 4.46 0.00 6.52 0.00 0.00 0.00 -
P/NAPS 0.60 0.77 0.89 0.90 1.09 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