[AXREIT] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
29-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 24.36%
YoY- 328.45%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 44,627 43,774 42,345 40,968 38,938 33,163 23,523 53.19%
PBT 64,832 34,264 42,674 43,182 34,797 31,611 16,807 145.75%
Tax 0 -143 -160 -260 -283 -148 -134 -
NP 64,832 34,121 42,514 42,922 34,514 31,463 16,673 147.07%
-
NP to SH 64,832 34,121 42,514 42,922 34,514 31,463 16,673 147.07%
-
Tax Rate 0.00% 0.42% 0.37% 0.60% 0.81% 0.47% 0.80% -
Total Cost -20,205 9,653 -169 -1,954 4,424 1,700 6,850 -
-
Net Worth 324,217 293,932 294,619 293,981 286,983 286,736 278,356 10.69%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 27,408 26,462 26,430 26,673 25,451 18,961 16,076 42.66%
Div Payout % 42.28% 77.55% 62.17% 62.14% 73.74% 60.27% 96.42% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 324,217 293,932 294,619 293,981 286,983 286,736 278,356 10.69%
NOSH 205,983 205,691 206,171 205,869 206,018 205,988 206,037 -0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 145.28% 77.95% 100.40% 104.77% 88.64% 94.87% 70.88% -
ROE 20.00% 11.61% 14.43% 14.60% 12.03% 10.97% 5.99% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.67 21.28 20.54 19.90 18.90 16.10 11.42 53.21%
EPS 31.47 16.59 20.62 20.85 16.75 15.27 8.09 147.13%
DPS 13.31 12.85 12.83 12.95 12.37 9.22 7.80 42.75%
NAPS 1.574 1.429 1.429 1.428 1.393 1.392 1.351 10.71%
Adjusted Per Share Value based on latest NOSH - 205,869
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.22 2.18 2.11 2.04 1.94 1.65 1.17 53.20%
EPS 3.22 1.70 2.11 2.13 1.72 1.56 0.83 146.69%
DPS 1.36 1.32 1.31 1.33 1.27 0.94 0.80 42.39%
NAPS 0.1613 0.1462 0.1465 0.1462 0.1427 0.1426 0.1385 10.68%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.91 2.23 1.76 1.68 1.80 1.72 1.67 -
P/RPS 8.82 10.48 8.57 8.44 9.52 10.68 14.63 -28.61%
P/EPS 6.07 13.44 8.54 8.06 10.74 11.26 20.64 -55.74%
EY 16.48 7.44 11.72 12.41 9.31 8.88 4.85 125.85%
DY 6.97 5.76 7.29 7.71 6.87 5.36 4.67 30.56%
P/NAPS 1.21 1.56 1.23 1.18 1.29 1.24 1.24 -1.61%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 31/10/07 26/07/07 28/05/07 29/01/07 20/11/06 01/08/06 - -
Price 1.89 2.18 1.97 1.85 1.74 1.76 0.00 -
P/RPS 8.72 10.24 9.59 9.30 9.21 10.93 0.00 -
P/EPS 6.00 13.14 9.55 8.87 10.39 11.52 0.00 -
EY 16.65 7.61 10.47 11.27 9.63 8.68 0.00 -
DY 7.04 5.89 6.51 7.00 7.11 5.24 0.00 -
P/NAPS 1.20 1.53 1.38 1.30 1.25 1.26 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