[AMFIRST] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
11-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 49.99%
YoY- 11.47%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 54,392 27,489 112,793 84,480 56,250 28,445 109,784 -37.36%
PBT 21,271 10,617 63,068 38,025 25,351 13,084 51,797 -44.72%
Tax 0 0 0 0 0 0 0 -
NP 21,271 10,617 63,068 38,025 25,351 13,084 51,797 -44.72%
-
NP to SH 21,271 10,617 63,068 38,025 25,351 13,084 51,797 -44.72%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 33,121 16,872 49,725 46,455 30,899 15,361 57,987 -31.13%
-
Net Worth 845,715 836,380 849,668 824,849 837,204 824,917 836,929 0.69%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 21,209 - 50,440 25,053 25,053 - 46,743 -40.92%
Div Payout % 99.71% - 79.98% 65.89% 98.83% - 90.24% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 845,715 836,380 849,668 824,849 837,204 824,917 836,929 0.69%
NOSH 686,402 686,402 686,402 686,402 686,402 686,402 686,402 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 39.11% 38.62% 55.91% 45.01% 45.07% 46.00% 47.18% -
ROE 2.52% 1.27% 7.42% 4.61% 3.03% 1.59% 6.19% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.92 4.00 16.44 12.31 8.19 4.14 15.99 -37.37%
EPS 3.10 1.55 9.19 5.54 3.69 1.91 8.69 -49.66%
DPS 3.09 0.00 7.35 3.65 3.65 0.00 6.81 -40.92%
NAPS 1.2321 1.2185 1.2381 1.2017 1.2197 1.2018 1.2193 0.69%
Adjusted Per Share Value based on latest NOSH - 686,402
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.92 4.00 16.44 12.31 8.19 4.14 15.99 -37.37%
EPS 3.10 1.55 9.19 5.54 3.69 1.91 8.69 -49.66%
DPS 3.09 0.00 7.35 3.65 3.65 0.00 6.81 -40.92%
NAPS 1.2321 1.2185 1.2381 1.2017 1.2197 1.2018 1.2193 0.69%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.97 0.945 0.975 1.00 1.04 1.04 1.08 -
P/RPS 12.24 23.60 5.93 8.13 12.69 25.10 6.75 48.64%
P/EPS 31.30 61.10 10.61 18.05 28.16 54.56 14.31 68.42%
EY 3.19 1.64 9.43 5.54 3.55 1.83 6.99 -40.69%
DY 3.19 0.00 7.54 3.65 3.51 0.00 6.31 -36.51%
P/NAPS 0.79 0.78 0.79 0.83 0.85 0.87 0.89 -7.63%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 28/08/14 12/05/14 11/02/14 06/11/13 27/08/13 29/04/13 -
Price 0.98 0.95 0.98 1.00 1.04 1.02 1.08 -
P/RPS 12.37 23.72 5.96 8.13 12.69 24.61 6.75 49.69%
P/EPS 31.62 61.42 10.66 18.05 28.16 53.51 14.31 69.56%
EY 3.16 1.63 9.38 5.54 3.55 1.87 6.99 -41.06%
DY 3.15 0.00 7.50 3.65 3.51 0.00 6.31 -37.04%
P/NAPS 0.80 0.78 0.79 0.83 0.85 0.85 0.89 -6.85%

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