[AXREIT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
22-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -79.76%
YoY- -0.41%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 141,981 105,787 70,480 35,007 132,966 97,967 65,170 67.81%
PBT 111,281 81,913 45,247 20,875 103,116 59,726 40,416 96.08%
Tax 0 0 0 0 0 0 0 -
NP 111,281 81,913 45,247 20,875 103,116 59,726 40,416 96.08%
-
NP to SH 111,281 81,913 45,247 20,875 103,116 59,726 40,416 96.08%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 30,700 23,874 25,233 14,132 29,850 38,241 24,754 15.38%
-
Net Worth 1,021,312 1,010,092 993,194 985,738 985,648 960,063 958,462 4.31%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 84,720 63,150 41,590 20,555 84,566 58,999 - -
Div Payout % 76.13% 77.09% 91.92% 98.47% 82.01% 98.78% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,021,312 1,010,092 993,194 985,738 985,648 960,063 958,462 4.31%
NOSH 457,946 457,614 457,040 456,783 454,656 453,844 453,602 0.63%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 78.38% 77.43% 64.20% 59.63% 77.55% 60.97% 62.02% -
ROE 10.90% 8.11% 4.56% 2.12% 10.46% 6.22% 4.22% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 31.00 23.12 15.42 7.66 29.25 21.59 14.37 66.72%
EPS 24.30 17.90 9.90 4.57 22.68 13.16 8.91 94.84%
DPS 18.50 13.80 9.10 4.50 18.60 13.00 0.00 -
NAPS 2.2302 2.2073 2.1731 2.158 2.1679 2.1154 2.113 3.65%
Adjusted Per Share Value based on latest NOSH - 456,783
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.12 6.05 4.03 2.00 7.61 5.61 3.73 67.73%
EPS 6.37 4.69 2.59 1.19 5.90 3.42 2.31 96.28%
DPS 4.85 3.61 2.38 1.18 4.84 3.38 0.00 -
NAPS 0.5844 0.578 0.5684 0.5641 0.564 0.5494 0.5485 4.30%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.93 3.41 3.67 3.40 3.13 3.00 2.80 -
P/RPS 9.45 14.75 23.80 44.36 10.70 13.90 19.49 -38.20%
P/EPS 12.06 19.05 37.07 74.40 13.80 22.80 31.43 -47.10%
EY 8.29 5.25 2.70 1.34 7.25 4.39 3.18 89.08%
DY 6.31 4.05 2.48 1.32 5.94 4.33 0.00 -
P/NAPS 1.31 1.54 1.69 1.58 1.44 1.42 1.33 -1.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/01/14 21/10/13 25/07/13 22/04/13 21/01/13 22/10/12 23/07/12 -
Price 2.85 3.40 3.40 3.71 3.13 3.02 2.84 -
P/RPS 9.19 14.71 22.05 48.41 10.70 13.99 19.77 -39.90%
P/EPS 11.73 18.99 34.34 81.18 13.80 22.95 31.87 -48.54%
EY 8.53 5.26 2.91 1.23 7.25 4.36 3.14 94.33%
DY 6.49 4.06 2.68 1.21 5.94 4.30 0.00 -
P/NAPS 1.28 1.54 1.56 1.72 1.44 1.43 1.34 -2.99%

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