[AXREIT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
16-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 65.16%
YoY- -20.03%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 97,967 65,170 32,286 114,732 84,927 55,684 27,248 134.14%
PBT 59,726 40,416 20,961 80,999 49,023 32,270 16,487 135.32%
Tax 0 0 0 52 52 52 0 -
NP 59,726 40,416 20,961 81,051 49,075 32,322 16,487 135.32%
-
NP to SH 59,726 40,416 20,961 81,051 49,075 32,322 16,487 135.32%
-
Tax Rate 0.00% 0.00% 0.00% -0.06% -0.11% -0.16% 0.00% -
Total Cost 38,241 24,754 11,325 33,681 35,852 23,362 10,761 132.33%
-
Net Worth 960,063 958,462 959,033 793,125 750,930 752,388 751,867 17.64%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 58,999 - 19,509 65,572 - 32,697 15,773 140.38%
Div Payout % 98.78% - 93.07% 80.90% - 101.16% 95.67% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 960,063 958,462 959,033 793,125 750,930 752,388 751,867 17.64%
NOSH 453,844 453,602 453,701 381,237 375,765 375,837 375,558 13.41%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 60.97% 62.02% 64.92% 70.64% 57.78% 58.05% 60.51% -
ROE 6.22% 4.22% 2.19% 10.22% 6.54% 4.30% 2.19% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.59 14.37 7.12 30.09 22.60 14.82 7.26 106.38%
EPS 13.16 8.91 4.62 21.26 13.06 8.60 4.39 107.48%
DPS 13.00 0.00 4.30 17.20 0.00 8.70 4.20 111.95%
NAPS 2.1154 2.113 2.1138 2.0804 1.9984 2.0019 2.002 3.73%
Adjusted Per Share Value based on latest NOSH - 389,951
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.61 3.73 1.85 6.57 4.86 3.19 1.56 134.17%
EPS 3.42 2.31 1.20 4.64 2.81 1.85 0.94 135.99%
DPS 3.38 0.00 1.12 3.75 0.00 1.87 0.90 141.02%
NAPS 0.5494 0.5485 0.5488 0.4539 0.4297 0.4306 0.4303 17.63%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.00 2.80 2.73 2.62 2.35 2.45 2.33 -
P/RPS 13.90 19.49 38.36 8.71 10.40 16.54 32.11 -42.68%
P/EPS 22.80 31.43 59.09 12.32 17.99 28.49 53.08 -42.98%
EY 4.39 3.18 1.69 8.11 5.56 3.51 1.88 75.73%
DY 4.33 0.00 1.58 6.56 0.00 3.55 1.80 79.24%
P/NAPS 1.42 1.33 1.29 1.26 1.18 1.22 1.16 14.39%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/10/12 23/07/12 16/04/12 16/01/12 17/10/11 25/07/11 28/04/11 -
Price 3.02 2.84 2.73 2.70 2.45 2.62 2.36 -
P/RPS 13.99 19.77 38.36 8.97 10.84 17.68 32.53 -42.93%
P/EPS 22.95 31.87 59.09 12.70 18.76 30.47 53.76 -43.21%
EY 4.36 3.14 1.69 7.87 5.33 3.28 1.86 76.18%
DY 4.30 0.00 1.58 6.37 0.00 3.32 1.78 79.74%
P/NAPS 1.43 1.34 1.29 1.30 1.23 1.31 1.18 13.62%

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