[AXREIT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -83.73%
YoY- 15.55%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 114,732 84,927 55,684 27,248 89,851 63,258 40,869 98.62%
PBT 80,999 49,023 32,270 16,487 101,401 60,408 36,147 70.98%
Tax 52 52 52 0 -52 0 0 -
NP 81,051 49,075 32,322 16,487 101,349 60,408 36,147 71.06%
-
NP to SH 81,051 49,075 32,322 16,487 101,349 60,408 36,147 71.06%
-
Tax Rate -0.06% -0.11% -0.16% 0.00% 0.05% 0.00% 0.00% -
Total Cost 33,681 35,852 23,362 10,761 -11,498 2,850 4,722 269.21%
-
Net Worth 793,125 750,930 752,388 751,867 672,902 589,141 565,207 25.26%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 65,572 - 32,697 15,773 53,588 36,488 23,647 97.00%
Div Payout % 80.90% - 101.16% 95.67% 52.88% 60.40% 65.42% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 793,125 750,930 752,388 751,867 672,902 589,141 565,207 25.26%
NOSH 381,237 375,765 375,837 375,558 334,927 311,863 307,111 15.45%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 70.64% 57.78% 58.05% 60.51% 112.80% 95.49% 88.45% -
ROE 10.22% 6.54% 4.30% 2.19% 15.06% 10.25% 6.40% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 30.09 22.60 14.82 7.26 26.83 20.28 13.31 71.99%
EPS 21.26 13.06 8.60 4.39 30.26 19.37 11.77 48.15%
DPS 17.20 0.00 8.70 4.20 16.00 11.70 7.70 70.63%
NAPS 2.0804 1.9984 2.0019 2.002 2.0091 1.8891 1.8404 8.49%
Adjusted Per Share Value based on latest NOSH - 375,558
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.57 4.86 3.19 1.56 5.14 3.62 2.34 98.64%
EPS 4.64 2.81 1.85 0.94 5.80 3.46 2.07 71.02%
DPS 3.75 0.00 1.87 0.90 3.07 2.09 1.35 97.23%
NAPS 0.4539 0.4297 0.4306 0.4303 0.3851 0.3371 0.3234 25.27%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.62 2.35 2.45 2.33 2.37 2.16 2.02 -
P/RPS 8.71 10.40 16.54 32.11 8.83 10.65 15.18 -30.88%
P/EPS 12.32 17.99 28.49 53.08 7.83 11.15 17.16 -19.77%
EY 8.11 5.56 3.51 1.88 12.77 8.97 5.83 24.53%
DY 6.56 0.00 3.55 1.80 6.75 5.42 3.81 43.51%
P/NAPS 1.26 1.18 1.22 1.16 1.18 1.14 1.10 9.44%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 16/01/12 17/10/11 25/07/11 28/04/11 17/01/11 20/10/10 19/07/10 -
Price 2.70 2.45 2.62 2.36 2.38 2.18 2.07 -
P/RPS 8.97 10.84 17.68 32.53 8.87 10.75 15.56 -30.66%
P/EPS 12.70 18.76 30.47 53.76 7.87 11.25 17.59 -19.47%
EY 7.87 5.33 3.28 1.86 12.71 8.89 5.69 24.06%
DY 6.37 0.00 3.32 1.78 6.72 5.37 3.72 42.98%
P/NAPS 1.30 1.23 1.31 1.18 1.18 1.15 1.12 10.41%

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