[AXREIT] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
04-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 97.74%
YoY- -2.15%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 40,619 138,835 103,802 70,681 35,596 141,981 105,787 -47.20%
PBT 23,317 110,455 84,372 44,276 22,391 111,281 81,913 -56.76%
Tax 0 0 0 0 0 0 0 -
NP 23,317 110,455 84,372 44,276 22,391 111,281 81,913 -56.76%
-
NP to SH 23,317 110,455 84,372 44,276 22,391 111,281 81,913 -56.76%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 17,302 28,380 19,430 26,405 13,205 30,700 23,874 -19.33%
-
Net Worth 1,341,603 1,131,883 1,046,998 1,029,094 1,030,309 1,021,312 1,010,092 20.85%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 22,441 92,279 72,120 48,888 24,468 84,720 63,150 -49.86%
Div Payout % 96.24% 83.54% 85.48% 110.42% 109.28% 76.13% 77.09% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,341,603 1,131,883 1,046,998 1,029,094 1,030,309 1,021,312 1,010,092 20.85%
NOSH 547,347 467,237 462,312 461,208 461,670 457,946 457,614 12.69%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 57.40% 79.56% 81.28% 62.64% 62.90% 78.38% 77.43% -
ROE 1.74% 9.76% 8.06% 4.30% 2.17% 10.90% 8.11% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.42 29.71 22.45 15.33 7.71 31.00 23.12 -53.15%
EPS 4.26 23.64 18.25 9.60 4.85 24.30 17.90 -61.63%
DPS 4.10 19.75 15.60 10.60 5.30 18.50 13.80 -55.50%
NAPS 2.4511 2.4225 2.2647 2.2313 2.2317 2.2302 2.2073 7.24%
Adjusted Per Share Value based on latest NOSH - 460,736
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.32 7.94 5.94 4.04 2.04 8.12 6.05 -47.24%
EPS 1.33 6.32 4.83 2.53 1.28 6.37 4.69 -56.86%
DPS 1.28 5.28 4.13 2.80 1.40 4.85 3.61 -49.93%
NAPS 0.7677 0.6477 0.5991 0.5889 0.5896 0.5844 0.578 20.85%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.53 3.62 3.62 3.31 3.38 2.93 3.41 -
P/RPS 47.57 12.18 16.12 21.60 43.84 9.45 14.75 118.44%
P/EPS 82.86 15.31 19.84 34.48 69.69 12.06 19.05 166.69%
EY 1.21 6.53 5.04 2.90 1.43 8.29 5.25 -62.44%
DY 1.16 5.46 4.31 3.20 1.57 6.31 4.05 -56.58%
P/NAPS 1.44 1.49 1.60 1.48 1.51 1.31 1.54 -4.38%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/04/15 19/01/15 20/10/14 04/08/14 21/04/14 20/01/14 21/10/13 -
Price 3.60 3.52 3.65 3.40 3.34 2.85 3.40 -
P/RPS 48.51 11.85 16.26 22.19 43.32 9.19 14.71 121.71%
P/EPS 84.51 14.89 20.00 35.42 68.87 11.73 18.99 170.80%
EY 1.18 6.72 5.00 2.82 1.45 8.53 5.26 -63.11%
DY 1.14 5.61 4.27 3.12 1.59 6.49 4.06 -57.15%
P/NAPS 1.47 1.45 1.61 1.52 1.50 1.28 1.54 -3.05%

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