[AXREIT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 67.12%
YoY- 81.9%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 55,684 27,248 89,851 63,258 40,869 19,848 71,870 -15.68%
PBT 32,270 16,487 101,401 60,408 36,147 14,268 61,976 -35.35%
Tax 52 0 -52 0 0 0 0 -
NP 32,322 16,487 101,349 60,408 36,147 14,268 61,976 -35.28%
-
NP to SH 32,322 16,487 101,349 60,408 36,147 14,268 61,976 -35.28%
-
Tax Rate -0.16% 0.00% 0.05% 0.00% 0.00% 0.00% 0.00% -
Total Cost 23,362 10,761 -11,498 2,850 4,722 5,580 9,894 77.59%
-
Net Worth 752,388 751,867 672,902 589,141 565,207 555,899 501,007 31.23%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 32,697 15,773 53,588 36,488 23,647 11,353 44,168 -18.21%
Div Payout % 101.16% 95.67% 52.88% 60.40% 65.42% 79.57% 71.27% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 752,388 751,867 672,902 589,141 565,207 555,899 501,007 31.23%
NOSH 375,837 375,558 334,927 311,863 307,111 306,838 279,548 21.87%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 58.05% 60.51% 112.80% 95.49% 88.45% 71.89% 86.23% -
ROE 4.30% 2.19% 15.06% 10.25% 6.40% 2.57% 12.37% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.82 7.26 26.83 20.28 13.31 6.47 25.71 -30.80%
EPS 8.60 4.39 30.26 19.37 11.77 4.65 22.17 -46.90%
DPS 8.70 4.20 16.00 11.70 7.70 3.70 15.80 -32.89%
NAPS 2.0019 2.002 2.0091 1.8891 1.8404 1.8117 1.7922 7.67%
Adjusted Per Share Value based on latest NOSH - 319,223
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.77 1.36 4.47 3.15 2.03 0.99 3.57 -15.60%
EPS 1.61 0.82 5.04 3.00 1.80 0.71 3.08 -35.18%
DPS 1.63 0.78 2.67 1.81 1.18 0.56 2.20 -18.16%
NAPS 0.3742 0.374 0.3347 0.293 0.2811 0.2765 0.2492 31.22%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.45 2.33 2.37 2.16 2.02 2.00 1.93 -
P/RPS 16.54 32.11 8.83 10.65 15.18 30.92 7.51 69.52%
P/EPS 28.49 53.08 7.83 11.15 17.16 43.01 8.71 120.83%
EY 3.51 1.88 12.77 8.97 5.83 2.33 11.49 -54.73%
DY 3.55 1.80 6.75 5.42 3.81 1.85 8.19 -42.81%
P/NAPS 1.22 1.16 1.18 1.14 1.10 1.10 1.08 8.48%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/07/11 28/04/11 17/01/11 20/10/10 19/07/10 20/04/10 20/01/10 -
Price 2.62 2.36 2.38 2.18 2.07 2.00 1.93 -
P/RPS 17.68 32.53 8.87 10.75 15.56 30.92 7.51 77.24%
P/EPS 30.47 53.76 7.87 11.25 17.59 43.01 8.71 130.97%
EY 3.28 1.86 12.71 8.89 5.69 2.33 11.49 -56.74%
DY 3.32 1.78 6.72 5.37 3.72 1.85 8.19 -45.31%
P/NAPS 1.31 1.18 1.18 1.15 1.12 1.10 1.08 13.77%

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