[AXREIT] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
17-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 67.77%
YoY- 63.53%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 84,927 55,684 27,248 89,851 63,258 40,869 19,848 163.33%
PBT 49,023 32,270 16,487 101,401 60,408 36,147 14,268 127.52%
Tax 52 52 0 -52 0 0 0 -
NP 49,075 32,322 16,487 101,349 60,408 36,147 14,268 127.68%
-
NP to SH 49,075 32,322 16,487 101,349 60,408 36,147 14,268 127.68%
-
Tax Rate -0.11% -0.16% 0.00% 0.05% 0.00% 0.00% 0.00% -
Total Cost 35,852 23,362 10,761 -11,498 2,850 4,722 5,580 245.21%
-
Net Worth 750,930 752,388 751,867 672,902 589,141 565,207 555,899 22.17%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 32,697 15,773 53,588 36,488 23,647 11,353 -
Div Payout % - 101.16% 95.67% 52.88% 60.40% 65.42% 79.57% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 750,930 752,388 751,867 672,902 589,141 565,207 555,899 22.17%
NOSH 375,765 375,837 375,558 334,927 311,863 307,111 306,838 14.45%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 57.78% 58.05% 60.51% 112.80% 95.49% 88.45% 71.89% -
ROE 6.54% 4.30% 2.19% 15.06% 10.25% 6.40% 2.57% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 22.60 14.82 7.26 26.83 20.28 13.31 6.47 130.04%
EPS 13.06 8.60 4.39 30.26 19.37 11.77 4.65 98.93%
DPS 0.00 8.70 4.20 16.00 11.70 7.70 3.70 -
NAPS 1.9984 2.0019 2.002 2.0091 1.8891 1.8404 1.8117 6.75%
Adjusted Per Share Value based on latest NOSH - 375,950
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.22 2.77 1.36 4.47 3.15 2.03 0.99 162.66%
EPS 2.44 1.61 0.82 5.04 3.00 1.80 0.71 127.55%
DPS 0.00 1.63 0.78 2.67 1.81 1.18 0.56 -
NAPS 0.3735 0.3742 0.374 0.3347 0.293 0.2811 0.2765 22.17%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.35 2.45 2.33 2.37 2.16 2.02 2.00 -
P/RPS 10.40 16.54 32.11 8.83 10.65 15.18 30.92 -51.60%
P/EPS 17.99 28.49 53.08 7.83 11.15 17.16 43.01 -44.04%
EY 5.56 3.51 1.88 12.77 8.97 5.83 2.33 78.47%
DY 0.00 3.55 1.80 6.75 5.42 3.81 1.85 -
P/NAPS 1.18 1.22 1.16 1.18 1.14 1.10 1.10 4.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/10/11 25/07/11 28/04/11 17/01/11 20/10/10 19/07/10 20/04/10 -
Price 2.45 2.62 2.36 2.38 2.18 2.07 2.00 -
P/RPS 10.84 17.68 32.53 8.87 10.75 15.56 30.92 -50.24%
P/EPS 18.76 30.47 53.76 7.87 11.25 17.59 43.01 -42.45%
EY 5.33 3.28 1.86 12.71 8.89 5.69 2.33 73.52%
DY 0.00 3.32 1.78 6.72 5.37 3.72 1.85 -
P/NAPS 1.23 1.31 1.18 1.18 1.15 1.12 1.10 7.72%

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