[AXREIT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
22-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 47.78%
YoY- 21.7%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 70,480 35,007 132,966 97,967 65,170 32,286 114,732 -27.75%
PBT 45,247 20,875 103,116 59,726 40,416 20,961 80,999 -32.19%
Tax 0 0 0 0 0 0 52 -
NP 45,247 20,875 103,116 59,726 40,416 20,961 81,051 -32.22%
-
NP to SH 45,247 20,875 103,116 59,726 40,416 20,961 81,051 -32.22%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.06% -
Total Cost 25,233 14,132 29,850 38,241 24,754 11,325 33,681 -17.52%
-
Net Worth 993,194 985,738 985,648 960,063 958,462 959,033 793,125 16.19%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 41,590 20,555 84,566 58,999 - 19,509 65,572 -26.19%
Div Payout % 91.92% 98.47% 82.01% 98.78% - 93.07% 80.90% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 993,194 985,738 985,648 960,063 958,462 959,033 793,125 16.19%
NOSH 457,040 456,783 454,656 453,844 453,602 453,701 381,237 12.86%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 64.20% 59.63% 77.55% 60.97% 62.02% 64.92% 70.64% -
ROE 4.56% 2.12% 10.46% 6.22% 4.22% 2.19% 10.22% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.42 7.66 29.25 21.59 14.37 7.12 30.09 -35.98%
EPS 9.90 4.57 22.68 13.16 8.91 4.62 21.26 -39.95%
DPS 9.10 4.50 18.60 13.00 0.00 4.30 17.20 -34.61%
NAPS 2.1731 2.158 2.1679 2.1154 2.113 2.1138 2.0804 2.95%
Adjusted Per Share Value based on latest NOSH - 454,352
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.03 2.00 7.61 5.61 3.73 1.85 6.57 -27.82%
EPS 2.59 1.19 5.90 3.42 2.31 1.20 4.64 -32.23%
DPS 2.38 1.18 4.84 3.38 0.00 1.12 3.75 -26.16%
NAPS 0.5684 0.5641 0.564 0.5494 0.5485 0.5488 0.4539 16.19%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.67 3.40 3.13 3.00 2.80 2.73 2.62 -
P/RPS 23.80 44.36 10.70 13.90 19.49 38.36 8.71 95.57%
P/EPS 37.07 74.40 13.80 22.80 31.43 59.09 12.32 108.56%
EY 2.70 1.34 7.25 4.39 3.18 1.69 8.11 -51.99%
DY 2.48 1.32 5.94 4.33 0.00 1.58 6.56 -47.74%
P/NAPS 1.69 1.58 1.44 1.42 1.33 1.29 1.26 21.64%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 25/07/13 22/04/13 21/01/13 22/10/12 23/07/12 16/04/12 16/01/12 -
Price 3.40 3.71 3.13 3.02 2.84 2.73 2.70 -
P/RPS 22.05 48.41 10.70 13.99 19.77 38.36 8.97 82.24%
P/EPS 34.34 81.18 13.80 22.95 31.87 59.09 12.70 94.20%
EY 2.91 1.23 7.25 4.36 3.14 1.69 7.87 -48.51%
DY 2.68 1.21 5.94 4.30 0.00 1.58 6.37 -43.88%
P/NAPS 1.56 1.72 1.44 1.43 1.34 1.29 1.30 12.93%

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