[IGBREIT] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[IGBREIT] IGB REAL ESTATE INV TRUST
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 101.31%
YoY- 16.2%
Quarter Report
Latest QR
Upcoming QR
IGBREIT's Result
IGBREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 125,440 461,768 342,169 229,616 114,139 430,726 316,411 -46.06%
PBT 69,908 317,617 261,378 116,246 57,745 311,945 153,863 -40.92%
Tax 0 0 0 0 0 0 0 -
NP 69,908 317,617 261,378 116,246 57,745 311,945 153,863 -40.92%
-
NP to SH 69,908 317,617 261,378 116,246 57,745 311,945 153,863 -40.92%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 55,532 144,151 80,791 113,370 56,394 118,781 162,548 -51.16%
-
Net Worth 3,730,607 3,652,939 3,726,955 3,574,821 3,636,567 3,574,398 3,545,345 3.45%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 267,774 133,608 133,391 - 240,272 117,277 -
Div Payout % - 84.31% 51.12% 114.75% - 77.02% 76.22% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 3,730,607 3,652,939 3,726,955 3,574,821 3,636,567 3,574,398 3,545,345 3.45%
NOSH 3,443,743 3,437,413 3,434,664 3,429,085 3,416,863 3,412,964 3,419,177 0.47%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 55.73% 68.78% 76.39% 50.63% 50.59% 72.42% 48.63% -
ROE 1.87% 8.69% 7.01% 3.25% 1.59% 8.73% 4.34% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.64 13.43 9.96 6.70 3.34 12.62 9.25 -46.33%
EPS 2.03 9.24 7.61 3.39 1.69 9.14 4.50 -41.20%
DPS 0.00 7.79 3.89 3.89 0.00 7.04 3.43 -
NAPS 1.0833 1.0627 1.0851 1.0425 1.0643 1.0473 1.0369 2.96%
Adjusted Per Share Value based on latest NOSH - 3,421,111
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.47 12.77 9.46 6.35 3.16 11.91 8.75 -46.05%
EPS 1.93 8.79 7.23 3.22 1.60 8.63 4.26 -41.04%
DPS 0.00 7.41 3.70 3.69 0.00 6.65 3.24 -
NAPS 1.0319 1.0104 1.0309 0.9888 1.0059 0.9887 0.9806 3.46%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.33 1.31 1.32 1.22 1.14 1.19 1.24 -
P/RPS 36.51 9.75 13.25 18.22 34.13 9.43 13.40 95.19%
P/EPS 65.52 14.18 17.35 35.99 67.46 13.02 27.56 78.22%
EY 1.53 7.05 5.77 2.78 1.48 7.68 3.63 -43.81%
DY 0.00 5.95 2.95 3.19 0.00 5.92 2.77 -
P/NAPS 1.23 1.23 1.22 1.17 1.07 1.14 1.20 1.66%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/04/15 27/01/15 29/10/14 24/07/14 30/04/14 28/01/14 24/10/13 -
Price 1.37 1.31 1.30 1.26 1.16 1.17 1.22 -
P/RPS 37.61 9.75 13.05 18.82 34.73 9.27 13.18 101.31%
P/EPS 67.49 14.18 17.08 37.17 68.64 12.80 27.11 83.78%
EY 1.48 7.05 5.85 2.69 1.46 7.81 3.69 -45.64%
DY 0.00 5.95 2.99 3.09 0.00 6.02 2.81 -
P/NAPS 1.26 1.23 1.20 1.21 1.09 1.12 1.18 4.47%

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