[AXREIT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
21-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 81.04%
YoY- 37.15%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 70,681 35,596 141,981 105,787 70,480 35,007 132,966 -34.45%
PBT 44,276 22,391 111,281 81,913 45,247 20,875 103,116 -43.17%
Tax 0 0 0 0 0 0 0 -
NP 44,276 22,391 111,281 81,913 45,247 20,875 103,116 -43.17%
-
NP to SH 44,276 22,391 111,281 81,913 45,247 20,875 103,116 -43.17%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 26,405 13,205 30,700 23,874 25,233 14,132 29,850 -7.87%
-
Net Worth 1,029,094 1,030,309 1,021,312 1,010,092 993,194 985,738 985,648 2.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 48,888 24,468 84,720 63,150 41,590 20,555 84,566 -30.67%
Div Payout % 110.42% 109.28% 76.13% 77.09% 91.92% 98.47% 82.01% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,029,094 1,030,309 1,021,312 1,010,092 993,194 985,738 985,648 2.92%
NOSH 461,208 461,670 457,946 457,614 457,040 456,783 454,656 0.96%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 62.64% 62.90% 78.38% 77.43% 64.20% 59.63% 77.55% -
ROE 4.30% 2.17% 10.90% 8.11% 4.56% 2.12% 10.46% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.33 7.71 31.00 23.12 15.42 7.66 29.25 -35.07%
EPS 9.60 4.85 24.30 17.90 9.90 4.57 22.68 -43.71%
DPS 10.60 5.30 18.50 13.80 9.10 4.50 18.60 -31.33%
NAPS 2.2313 2.2317 2.2302 2.2073 2.1731 2.158 2.1679 1.94%
Adjusted Per Share Value based on latest NOSH - 458,325
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.52 1.77 7.06 5.26 3.51 1.74 6.61 -34.37%
EPS 2.20 1.11 5.54 4.07 2.25 1.04 5.13 -43.21%
DPS 2.43 1.22 4.21 3.14 2.07 1.02 4.21 -30.74%
NAPS 0.5119 0.5125 0.508 0.5024 0.494 0.4903 0.4903 2.92%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.31 3.38 2.93 3.41 3.67 3.40 3.13 -
P/RPS 21.60 43.84 9.45 14.75 23.80 44.36 10.70 59.93%
P/EPS 34.48 69.69 12.06 19.05 37.07 74.40 13.80 84.43%
EY 2.90 1.43 8.29 5.25 2.70 1.34 7.25 -45.80%
DY 3.20 1.57 6.31 4.05 2.48 1.32 5.94 -33.86%
P/NAPS 1.48 1.51 1.31 1.54 1.69 1.58 1.44 1.84%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 04/08/14 21/04/14 20/01/14 21/10/13 25/07/13 22/04/13 21/01/13 -
Price 3.40 3.34 2.85 3.40 3.40 3.71 3.13 -
P/RPS 22.19 43.32 9.19 14.71 22.05 48.41 10.70 62.84%
P/EPS 35.42 68.87 11.73 18.99 34.34 81.18 13.80 87.78%
EY 2.82 1.45 8.53 5.26 2.91 1.23 7.25 -46.80%
DY 3.12 1.59 6.49 4.06 2.68 1.21 5.94 -34.97%
P/NAPS 1.52 1.50 1.28 1.54 1.56 1.72 1.44 3.68%

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