[AXREIT] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
21-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -79.88%
YoY- 7.26%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 138,835 103,802 70,681 35,596 141,981 105,787 70,480 56.94%
PBT 110,455 84,372 44,276 22,391 111,281 81,913 45,247 81.00%
Tax 0 0 0 0 0 0 0 -
NP 110,455 84,372 44,276 22,391 111,281 81,913 45,247 81.00%
-
NP to SH 110,455 84,372 44,276 22,391 111,281 81,913 45,247 81.00%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 28,380 19,430 26,405 13,205 30,700 23,874 25,233 8.12%
-
Net Worth 1,131,883 1,046,998 1,029,094 1,030,309 1,021,312 1,010,092 993,194 9.07%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 92,279 72,120 48,888 24,468 84,720 63,150 41,590 69.86%
Div Payout % 83.54% 85.48% 110.42% 109.28% 76.13% 77.09% 91.92% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,131,883 1,046,998 1,029,094 1,030,309 1,021,312 1,010,092 993,194 9.07%
NOSH 467,237 462,312 461,208 461,670 457,946 457,614 457,040 1.47%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 79.56% 81.28% 62.64% 62.90% 78.38% 77.43% 64.20% -
ROE 9.76% 8.06% 4.30% 2.17% 10.90% 8.11% 4.56% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 29.71 22.45 15.33 7.71 31.00 23.12 15.42 54.65%
EPS 23.64 18.25 9.60 4.85 24.30 17.90 9.90 78.36%
DPS 19.75 15.60 10.60 5.30 18.50 13.80 9.10 67.39%
NAPS 2.4225 2.2647 2.2313 2.2317 2.2302 2.2073 2.1731 7.49%
Adjusted Per Share Value based on latest NOSH - 461,670
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.94 5.94 4.04 2.04 8.12 6.05 4.03 56.96%
EPS 6.32 4.83 2.53 1.28 6.37 4.69 2.59 80.95%
DPS 5.28 4.13 2.80 1.40 4.85 3.61 2.38 69.85%
NAPS 0.6477 0.5991 0.5889 0.5896 0.5844 0.578 0.5684 9.07%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.62 3.62 3.31 3.38 2.93 3.41 3.67 -
P/RPS 12.18 16.12 21.60 43.84 9.45 14.75 23.80 -35.94%
P/EPS 15.31 19.84 34.48 69.69 12.06 19.05 37.07 -44.45%
EY 6.53 5.04 2.90 1.43 8.29 5.25 2.70 79.88%
DY 5.46 4.31 3.20 1.57 6.31 4.05 2.48 68.99%
P/NAPS 1.49 1.60 1.48 1.51 1.31 1.54 1.69 -8.03%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 19/01/15 20/10/14 04/08/14 21/04/14 20/01/14 21/10/13 25/07/13 -
Price 3.52 3.65 3.40 3.34 2.85 3.40 3.40 -
P/RPS 11.85 16.26 22.19 43.32 9.19 14.71 22.05 -33.82%
P/EPS 14.89 20.00 35.42 68.87 11.73 18.99 34.34 -42.62%
EY 6.72 5.00 2.82 1.45 8.53 5.26 2.91 74.44%
DY 5.61 4.27 3.12 1.59 6.49 4.06 2.68 63.41%
P/NAPS 1.45 1.61 1.52 1.50 1.28 1.54 1.56 -4.74%

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