[AXREIT] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
17-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 51.83%
YoY- -18.76%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 65,170 32,286 114,732 84,927 55,684 27,248 89,851 -19.28%
PBT 40,416 20,961 80,999 49,023 32,270 16,487 101,401 -45.87%
Tax 0 0 52 52 52 0 -52 -
NP 40,416 20,961 81,051 49,075 32,322 16,487 101,349 -45.85%
-
NP to SH 40,416 20,961 81,051 49,075 32,322 16,487 101,349 -45.85%
-
Tax Rate 0.00% 0.00% -0.06% -0.11% -0.16% 0.00% 0.05% -
Total Cost 24,754 11,325 33,681 35,852 23,362 10,761 -11,498 -
-
Net Worth 958,462 959,033 793,125 750,930 752,388 751,867 672,902 26.62%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 19,509 65,572 - 32,697 15,773 53,588 -
Div Payout % - 93.07% 80.90% - 101.16% 95.67% 52.88% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 958,462 959,033 793,125 750,930 752,388 751,867 672,902 26.62%
NOSH 453,602 453,701 381,237 375,765 375,837 375,558 334,927 22.43%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 62.02% 64.92% 70.64% 57.78% 58.05% 60.51% 112.80% -
ROE 4.22% 2.19% 10.22% 6.54% 4.30% 2.19% 15.06% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.37 7.12 30.09 22.60 14.82 7.26 26.83 -34.07%
EPS 8.91 4.62 21.26 13.06 8.60 4.39 30.26 -55.77%
DPS 0.00 4.30 17.20 0.00 8.70 4.20 16.00 -
NAPS 2.113 2.1138 2.0804 1.9984 2.0019 2.002 2.0091 3.42%
Adjusted Per Share Value based on latest NOSH - 375,627
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.73 1.85 6.57 4.86 3.19 1.56 5.14 -19.26%
EPS 2.31 1.20 4.64 2.81 1.85 0.94 5.80 -45.89%
DPS 0.00 1.12 3.75 0.00 1.87 0.90 3.07 -
NAPS 0.5485 0.5488 0.4539 0.4297 0.4306 0.4303 0.3851 26.61%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.80 2.73 2.62 2.35 2.45 2.33 2.37 -
P/RPS 19.49 38.36 8.71 10.40 16.54 32.11 8.83 69.60%
P/EPS 31.43 59.09 12.32 17.99 28.49 53.08 7.83 152.78%
EY 3.18 1.69 8.11 5.56 3.51 1.88 12.77 -60.45%
DY 0.00 1.58 6.56 0.00 3.55 1.80 6.75 -
P/NAPS 1.33 1.29 1.26 1.18 1.22 1.16 1.18 8.31%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/07/12 16/04/12 16/01/12 17/10/11 25/07/11 28/04/11 17/01/11 -
Price 2.84 2.73 2.70 2.45 2.62 2.36 2.38 -
P/RPS 19.77 38.36 8.97 10.84 17.68 32.53 8.87 70.71%
P/EPS 31.87 59.09 12.70 18.76 30.47 53.76 7.87 154.27%
EY 3.14 1.69 7.87 5.33 3.28 1.86 12.71 -60.66%
DY 0.00 1.58 6.37 0.00 3.32 1.78 6.72 -
P/NAPS 1.34 1.29 1.30 1.23 1.31 1.18 1.18 8.85%

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