[IGBREIT] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[IGBREIT] IGB REAL ESTATE INV TRUST
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 102.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IGBREIT's Result
IGBREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 114,139 430,726 316,411 208,430 101,385 115,285 12,308 341.99%
PBT 57,745 311,945 153,863 100,037 49,311 153,292 6,405 333.75%
Tax 0 0 0 0 0 0 0 -
NP 57,745 311,945 153,863 100,037 49,311 153,292 6,405 333.75%
-
NP to SH 57,745 311,945 153,863 100,037 49,311 153,292 6,405 333.75%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 56,394 118,781 162,548 108,393 52,074 -38,007 5,903 350.85%
-
Net Worth 3,636,567 3,574,398 3,545,345 3,485,248 3,536,108 3,482,889 3,370,715 5.19%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 240,272 117,277 117,108 - 62,200 - -
Div Payout % - 77.02% 76.22% 117.06% - 40.58% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 3,636,567 3,574,398 3,545,345 3,485,248 3,536,108 3,482,889 3,370,715 5.19%
NOSH 3,416,863 3,412,964 3,419,177 3,414,232 3,400,758 3,398,935 3,371,052 0.90%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 50.59% 72.42% 48.63% 48.00% 48.64% 132.97% 52.04% -
ROE 1.59% 8.73% 4.34% 2.87% 1.39% 4.40% 0.19% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.34 12.62 9.25 6.10 2.98 3.39 0.37 334.12%
EPS 1.69 9.14 4.50 2.93 1.45 4.51 0.19 329.86%
DPS 0.00 7.04 3.43 3.43 0.00 1.83 0.00 -
NAPS 1.0643 1.0473 1.0369 1.0208 1.0398 1.0247 0.9999 4.25%
Adjusted Per Share Value based on latest NOSH - 3,404,429
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.16 11.93 8.77 5.77 2.81 3.19 0.34 342.65%
EPS 1.60 8.64 4.26 2.77 1.37 4.25 0.18 329.67%
DPS 0.00 6.66 3.25 3.24 0.00 1.72 0.00 -
NAPS 1.0076 0.9903 0.9823 0.9656 0.9797 0.965 0.9339 5.19%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.14 1.19 1.24 1.33 1.41 1.33 1.37 -
P/RPS 34.13 9.43 13.40 21.79 47.30 39.21 375.23 -79.80%
P/EPS 67.46 13.02 27.56 45.39 97.24 29.49 721.05 -79.42%
EY 1.48 7.68 3.63 2.20 1.03 3.39 0.14 382.36%
DY 0.00 5.92 2.77 2.58 0.00 1.38 0.00 -
P/NAPS 1.07 1.14 1.20 1.30 1.36 1.30 1.37 -15.20%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/04/14 28/01/14 24/10/13 30/07/13 28/05/13 30/01/13 27/11/12 -
Price 1.16 1.17 1.22 1.26 1.37 1.35 1.33 -
P/RPS 34.73 9.27 13.18 20.64 45.95 39.80 364.28 -79.16%
P/EPS 68.64 12.80 27.11 43.00 94.48 29.93 700.00 -78.76%
EY 1.46 7.81 3.69 2.33 1.06 3.34 0.14 378.01%
DY 0.00 6.02 2.81 2.72 0.00 1.36 0.00 -
P/NAPS 1.09 1.12 1.18 1.23 1.32 1.32 1.33 -12.43%

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