[AXREIT] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
21-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 72.65%
YoY- 27.22%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 105,787 70,480 35,007 132,966 97,967 65,170 32,286 120.44%
PBT 81,913 45,247 20,875 103,116 59,726 40,416 20,961 147.89%
Tax 0 0 0 0 0 0 0 -
NP 81,913 45,247 20,875 103,116 59,726 40,416 20,961 147.89%
-
NP to SH 81,913 45,247 20,875 103,116 59,726 40,416 20,961 147.89%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 23,874 25,233 14,132 29,850 38,241 24,754 11,325 64.33%
-
Net Worth 1,010,092 993,194 985,738 985,648 960,063 958,462 959,033 3.51%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 63,150 41,590 20,555 84,566 58,999 - 19,509 118.66%
Div Payout % 77.09% 91.92% 98.47% 82.01% 98.78% - 93.07% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,010,092 993,194 985,738 985,648 960,063 958,462 959,033 3.51%
NOSH 457,614 457,040 456,783 454,656 453,844 453,602 453,701 0.57%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 77.43% 64.20% 59.63% 77.55% 60.97% 62.02% 64.92% -
ROE 8.11% 4.56% 2.12% 10.46% 6.22% 4.22% 2.19% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.12 15.42 7.66 29.25 21.59 14.37 7.12 119.12%
EPS 17.90 9.90 4.57 22.68 13.16 8.91 4.62 146.48%
DPS 13.80 9.10 4.50 18.60 13.00 0.00 4.30 117.41%
NAPS 2.2073 2.1731 2.158 2.1679 2.1154 2.113 2.1138 2.92%
Adjusted Per Share Value based on latest NOSH - 455,777
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.05 4.03 2.00 7.61 5.61 3.73 1.85 120.16%
EPS 4.69 2.59 1.19 5.90 3.42 2.31 1.20 147.91%
DPS 3.61 2.38 1.18 4.84 3.38 0.00 1.12 118.04%
NAPS 0.578 0.5684 0.5641 0.564 0.5494 0.5485 0.5488 3.51%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.41 3.67 3.40 3.13 3.00 2.80 2.73 -
P/RPS 14.75 23.80 44.36 10.70 13.90 19.49 38.36 -47.09%
P/EPS 19.05 37.07 74.40 13.80 22.80 31.43 59.09 -52.95%
EY 5.25 2.70 1.34 7.25 4.39 3.18 1.69 112.75%
DY 4.05 2.48 1.32 5.94 4.33 0.00 1.58 87.19%
P/NAPS 1.54 1.69 1.58 1.44 1.42 1.33 1.29 12.52%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/10/13 25/07/13 22/04/13 21/01/13 22/10/12 23/07/12 16/04/12 -
Price 3.40 3.40 3.71 3.13 3.02 2.84 2.73 -
P/RPS 14.71 22.05 48.41 10.70 13.99 19.77 38.36 -47.18%
P/EPS 18.99 34.34 81.18 13.80 22.95 31.87 59.09 -53.04%
EY 5.26 2.91 1.23 7.25 4.36 3.14 1.69 113.02%
DY 4.06 2.68 1.21 5.94 4.30 0.00 1.58 87.49%
P/NAPS 1.54 1.56 1.72 1.44 1.43 1.34 1.29 12.52%

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