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

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
30-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -27.79%
YoY- 519.5%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT'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 45,561 34,188 22,769 11,350 19,272 13,530 7,591 228.47%
PBT 67,066 23,152 15,432 7,688 10,647 7,477 4,341 515.18%
Tax 0 0 0 0 0 0 0 -
NP 67,066 23,152 15,432 7,688 10,647 7,477 4,341 515.18%
-
NP to SH 67,066 23,152 15,432 7,688 10,647 7,477 4,341 515.18%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -21,505 11,036 7,337 3,662 8,625 6,053 3,250 -
-
Net Worth 440,115 403,068 402,999 403,792 175,591 174,328 174,118 85.03%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 30,253 15,434 15,431 - 10,179 4,364 - -
Div Payout % 45.11% 66.67% 100.00% - 95.61% 58.37% - -
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 440,115 403,068 402,999 403,792 175,591 174,328 174,118 85.03%
NOSH 431,570 431,135 431,061 431,910 187,117 184,162 183,940 76.11%
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 147.20% 67.72% 67.78% 67.74% 55.25% 55.26% 57.19% -
ROE 15.24% 5.74% 3.83% 1.90% 6.06% 4.29% 2.49% -
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 10.56 7.93 5.28 2.63 10.30 7.35 4.13 86.45%
EPS 15.54 5.37 3.58 1.78 5.69 4.06 2.36 249.31%
DPS 7.01 3.58 3.58 0.00 5.44 2.37 0.00 -
NAPS 1.0198 0.9349 0.9349 0.9349 0.9384 0.9466 0.9466 5.06%
Adjusted Per Share Value based on latest NOSH - 431,910
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.95 5.96 3.97 1.98 3.36 2.36 1.32 229.22%
EPS 11.70 4.04 2.69 1.34 1.86 1.30 0.76 513.73%
DPS 5.28 2.69 2.69 0.00 1.78 0.76 0.00 -
NAPS 0.7679 0.7033 0.7031 0.7045 0.3064 0.3042 0.3038 85.03%
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 0.73 0.90 0.95 0.94 0.99 0.94 0.93 -
P/RPS 6.91 11.35 17.99 35.77 9.61 12.79 22.54 -54.37%
P/EPS 4.70 16.76 26.54 52.81 17.40 23.15 39.41 -75.61%
EY 21.29 5.97 3.77 1.89 5.75 4.32 2.54 309.98%
DY 9.60 3.98 3.77 0.00 5.49 2.52 0.00 -
P/NAPS 0.72 0.96 1.02 1.01 1.05 0.99 0.98 -18.50%
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 26/02/09 10/11/08 30/07/08 30/04/08 05/02/08 20/11/07 25/07/07 -
Price 0.80 0.89 0.94 0.95 0.94 0.94 0.94 -
P/RPS 7.58 11.22 17.80 36.15 9.13 12.79 22.78 -51.82%
P/EPS 5.15 16.57 26.26 53.37 16.52 23.15 39.83 -74.27%
EY 19.43 6.03 3.81 1.87 6.05 4.32 2.51 288.90%
DY 8.76 4.02 3.81 0.00 5.79 2.52 0.00 -
P/NAPS 0.78 0.95 1.01 1.02 1.00 0.99 0.99 -14.63%

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