[AXREIT] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
19-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 153.34%
YoY- 57.43%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 27,248 89,851 63,258 40,869 19,848 71,870 52,362 -35.32%
PBT 16,487 101,401 60,408 36,147 14,268 61,976 33,210 -37.32%
Tax 0 -52 0 0 0 0 0 -
NP 16,487 101,349 60,408 36,147 14,268 61,976 33,210 -37.32%
-
NP to SH 16,487 101,349 60,408 36,147 14,268 61,976 33,210 -37.32%
-
Tax Rate 0.00% 0.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 10,761 -11,498 2,850 4,722 5,580 9,894 19,152 -31.93%
-
Net Worth 751,867 672,902 589,141 565,207 555,899 501,007 450,384 40.76%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 15,773 53,588 36,488 23,647 11,353 44,168 31,290 -36.68%
Div Payout % 95.67% 52.88% 60.40% 65.42% 79.57% 71.27% 94.22% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 751,867 672,902 589,141 565,207 555,899 501,007 450,384 40.76%
NOSH 375,558 334,927 311,863 307,111 306,838 279,548 259,453 27.99%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 60.51% 112.80% 95.49% 88.45% 71.89% 86.23% 63.42% -
ROE 2.19% 15.06% 10.25% 6.40% 2.57% 12.37% 7.37% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.26 26.83 20.28 13.31 6.47 25.71 20.18 -49.44%
EPS 4.39 30.26 19.37 11.77 4.65 22.17 12.80 -51.03%
DPS 4.20 16.00 11.70 7.70 3.70 15.80 12.06 -50.53%
NAPS 2.002 2.0091 1.8891 1.8404 1.8117 1.7922 1.7359 9.98%
Adjusted Per Share Value based on latest NOSH - 307,289
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.36 4.47 3.15 2.03 0.99 3.57 2.60 -35.10%
EPS 0.82 5.04 3.00 1.80 0.71 3.08 1.65 -37.28%
DPS 0.78 2.67 1.81 1.18 0.56 2.20 1.56 -37.03%
NAPS 0.374 0.3347 0.293 0.2811 0.2765 0.2492 0.224 40.78%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.33 2.37 2.16 2.02 2.00 1.93 1.78 -
P/RPS 32.11 8.83 10.65 15.18 30.92 7.51 8.82 136.84%
P/EPS 53.08 7.83 11.15 17.16 43.01 8.71 13.91 144.39%
EY 1.88 12.77 8.97 5.83 2.33 11.49 7.19 -59.14%
DY 1.80 6.75 5.42 3.81 1.85 8.19 6.78 -58.72%
P/NAPS 1.16 1.18 1.14 1.10 1.10 1.08 1.03 8.25%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 28/04/11 17/01/11 20/10/10 19/07/10 20/04/10 20/01/10 20/10/09 -
Price 2.36 2.38 2.18 2.07 2.00 1.93 1.85 -
P/RPS 32.53 8.87 10.75 15.56 30.92 7.51 9.17 132.77%
P/EPS 53.76 7.87 11.25 17.59 43.01 8.71 14.45 140.29%
EY 1.86 12.71 8.89 5.69 2.33 11.49 6.92 -58.38%
DY 1.78 6.72 5.37 3.72 1.85 8.19 6.52 -57.94%
P/NAPS 1.18 1.18 1.15 1.12 1.10 1.08 1.07 6.74%

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