[IGBREIT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[IGBREIT] IGB REAL ESTATE INV TRUST
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -67.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IGBREIT's Result
IGBREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 430,726 316,411 208,430 101,385 115,285 12,308 0 -
PBT 311,945 153,863 100,037 49,311 153,292 6,405 0 -
Tax 0 0 0 0 0 0 0 -
NP 311,945 153,863 100,037 49,311 153,292 6,405 0 -
-
NP to SH 311,945 153,863 100,037 49,311 153,292 6,405 0 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 118,781 162,548 108,393 52,074 -38,007 5,903 0 -
-
Net Worth 3,574,398 3,545,345 3,485,248 3,536,108 3,482,889 3,370,715 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 240,272 117,277 117,108 - 62,200 - - -
Div Payout % 77.02% 76.22% 117.06% - 40.58% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,574,398 3,545,345 3,485,248 3,536,108 3,482,889 3,370,715 0 -
NOSH 3,412,964 3,419,177 3,414,232 3,400,758 3,398,935 3,371,052 0 -
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 72.42% 48.63% 48.00% 48.64% 132.97% 52.04% 0.00% -
ROE 8.73% 4.34% 2.87% 1.39% 4.40% 0.19% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.62 9.25 6.10 2.98 3.39 0.37 0.00 -
EPS 9.14 4.50 2.93 1.45 4.51 0.19 0.00 -
DPS 7.04 3.43 3.43 0.00 1.83 0.00 0.00 -
NAPS 1.0473 1.0369 1.0208 1.0398 1.0247 0.9999 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,400,758
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.91 8.75 5.77 2.80 3.19 0.34 0.00 -
EPS 8.63 4.26 2.77 1.36 4.24 0.18 0.00 -
DPS 6.65 3.24 3.24 0.00 1.72 0.00 0.00 -
NAPS 0.9887 0.9806 0.964 0.9781 0.9634 0.9323 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - -
Price 1.19 1.24 1.33 1.41 1.33 1.37 0.00 -
P/RPS 9.43 13.40 21.79 47.30 39.21 375.23 0.00 -
P/EPS 13.02 27.56 45.39 97.24 29.49 721.05 0.00 -
EY 7.68 3.63 2.20 1.03 3.39 0.14 0.00 -
DY 5.92 2.77 2.58 0.00 1.38 0.00 0.00 -
P/NAPS 1.14 1.20 1.30 1.36 1.30 1.37 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/01/14 24/10/13 30/07/13 28/05/13 30/01/13 27/11/12 - -
Price 1.17 1.22 1.26 1.37 1.35 1.33 0.00 -
P/RPS 9.27 13.18 20.64 45.95 39.80 364.28 0.00 -
P/EPS 12.80 27.11 43.00 94.48 29.93 700.00 0.00 -
EY 7.81 3.69 2.33 1.06 3.34 0.14 0.00 -
DY 6.02 2.81 2.72 0.00 1.36 0.00 0.00 -
P/NAPS 1.12 1.18 1.23 1.32 1.32 1.33 0.00 -

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