[AXREIT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
16-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -74.14%
YoY- 27.14%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 132,966 97,967 65,170 32,286 114,732 84,927 55,684 78.18%
PBT 103,116 59,726 40,416 20,961 80,999 49,023 32,270 116.18%
Tax 0 0 0 0 52 52 52 -
NP 103,116 59,726 40,416 20,961 81,051 49,075 32,322 115.95%
-
NP to SH 103,116 59,726 40,416 20,961 81,051 49,075 32,322 115.95%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% -0.06% -0.11% -0.16% -
Total Cost 29,850 38,241 24,754 11,325 33,681 35,852 23,362 17.66%
-
Net Worth 985,648 960,063 958,462 959,033 793,125 750,930 752,388 19.62%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 84,566 58,999 - 19,509 65,572 - 32,697 87.87%
Div Payout % 82.01% 98.78% - 93.07% 80.90% - 101.16% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 985,648 960,063 958,462 959,033 793,125 750,930 752,388 19.62%
NOSH 454,656 453,844 453,602 453,701 381,237 375,765 375,837 13.46%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 77.55% 60.97% 62.02% 64.92% 70.64% 57.78% 58.05% -
ROE 10.46% 6.22% 4.22% 2.19% 10.22% 6.54% 4.30% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.25 21.59 14.37 7.12 30.09 22.60 14.82 57.02%
EPS 22.68 13.16 8.91 4.62 21.26 13.06 8.60 90.32%
DPS 18.60 13.00 0.00 4.30 17.20 0.00 8.70 65.57%
NAPS 2.1679 2.1154 2.113 2.1138 2.0804 1.9984 2.0019 5.42%
Adjusted Per Share Value based on latest NOSH - 453,701
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.61 4.87 3.24 1.61 5.71 4.22 2.77 78.10%
EPS 5.13 2.97 2.01 1.04 4.03 2.44 1.61 115.77%
DPS 4.21 2.93 0.00 0.97 3.26 0.00 1.63 87.70%
NAPS 0.4903 0.4775 0.4767 0.477 0.3945 0.3735 0.3742 19.64%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.13 3.00 2.80 2.73 2.62 2.35 2.45 -
P/RPS 10.70 13.90 19.49 38.36 8.71 10.40 16.54 -25.10%
P/EPS 13.80 22.80 31.43 59.09 12.32 17.99 28.49 -38.18%
EY 7.25 4.39 3.18 1.69 8.11 5.56 3.51 61.83%
DY 5.94 4.33 0.00 1.58 6.56 0.00 3.55 40.72%
P/NAPS 1.44 1.42 1.33 1.29 1.26 1.18 1.22 11.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/01/13 22/10/12 23/07/12 16/04/12 16/01/12 17/10/11 25/07/11 -
Price 3.13 3.02 2.84 2.73 2.70 2.45 2.62 -
P/RPS 10.70 13.99 19.77 38.36 8.97 10.84 17.68 -28.34%
P/EPS 13.80 22.95 31.87 59.09 12.70 18.76 30.47 -40.88%
EY 7.25 4.36 3.14 1.69 7.87 5.33 3.28 69.27%
DY 5.94 4.30 0.00 1.58 6.37 0.00 3.32 47.11%
P/NAPS 1.44 1.43 1.34 1.29 1.30 1.23 1.31 6.48%

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