[AXREIT] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
25-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 96.05%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 32,286 114,732 84,927 55,684 27,248 89,851 63,258 -36.10%
PBT 20,961 80,999 49,023 32,270 16,487 101,401 60,408 -50.58%
Tax 0 52 52 52 0 -52 0 -
NP 20,961 81,051 49,075 32,322 16,487 101,349 60,408 -50.58%
-
NP to SH 20,961 81,051 49,075 32,322 16,487 101,349 60,408 -50.58%
-
Tax Rate 0.00% -0.06% -0.11% -0.16% 0.00% 0.05% 0.00% -
Total Cost 11,325 33,681 35,852 23,362 10,761 -11,498 2,850 150.66%
-
Net Worth 959,033 793,125 750,930 752,388 751,867 672,902 589,141 38.33%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 19,509 65,572 - 32,697 15,773 53,588 36,488 -34.09%
Div Payout % 93.07% 80.90% - 101.16% 95.67% 52.88% 60.40% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 959,033 793,125 750,930 752,388 751,867 672,902 589,141 38.33%
NOSH 453,701 381,237 375,765 375,837 375,558 334,927 311,863 28.36%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 64.92% 70.64% 57.78% 58.05% 60.51% 112.80% 95.49% -
ROE 2.19% 10.22% 6.54% 4.30% 2.19% 15.06% 10.25% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.12 30.09 22.60 14.82 7.26 26.83 20.28 -50.20%
EPS 4.62 21.26 13.06 8.60 4.39 30.26 19.37 -61.50%
DPS 4.30 17.20 0.00 8.70 4.20 16.00 11.70 -48.66%
NAPS 2.1138 2.0804 1.9984 2.0019 2.002 2.0091 1.8891 7.77%
Adjusted Per Share Value based on latest NOSH - 376,128
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.85 6.57 4.86 3.19 1.56 5.14 3.62 -36.05%
EPS 1.20 4.64 2.81 1.85 0.94 5.80 3.46 -50.60%
DPS 1.12 3.75 0.00 1.87 0.90 3.07 2.09 -33.99%
NAPS 0.5488 0.4539 0.4297 0.4306 0.4303 0.3851 0.3371 38.34%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.73 2.62 2.35 2.45 2.33 2.37 2.16 -
P/RPS 38.36 8.71 10.40 16.54 32.11 8.83 10.65 134.79%
P/EPS 59.09 12.32 17.99 28.49 53.08 7.83 11.15 203.65%
EY 1.69 8.11 5.56 3.51 1.88 12.77 8.97 -67.10%
DY 1.58 6.56 0.00 3.55 1.80 6.75 5.42 -56.00%
P/NAPS 1.29 1.26 1.18 1.22 1.16 1.18 1.14 8.58%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 16/04/12 16/01/12 17/10/11 25/07/11 28/04/11 17/01/11 20/10/10 -
Price 2.73 2.70 2.45 2.62 2.36 2.38 2.18 -
P/RPS 38.36 8.97 10.84 17.68 32.53 8.87 10.75 133.33%
P/EPS 59.09 12.70 18.76 30.47 53.76 7.87 11.25 201.85%
EY 1.69 7.87 5.33 3.28 1.86 12.71 8.89 -66.90%
DY 1.58 6.37 0.00 3.32 1.78 6.72 5.37 -55.72%
P/NAPS 1.29 1.30 1.23 1.31 1.18 1.18 1.15 7.95%

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