[PAVREIT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
07-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 286.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 346,524 254,673 168,164 85,333 22,539 0 0 -
PBT 630,205 144,307 95,569 47,803 12,376 0 0 -
Tax 0 0 0 0 0 0 0 -
NP 630,205 144,307 95,569 47,803 12,376 0 0 -
-
NP to SH 630,205 144,307 95,569 47,803 12,376 0 0 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost -283,681 110,366 72,595 37,530 10,163 0 0 -
-
Net Worth 3,295,140 2,861,238 2,855,048 2,871,487 2,897,795 0 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 206,265 100,804 100,978 - 13,281 - - -
Div Payout % 32.73% 69.85% 105.66% - 107.32% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 3,295,140 2,861,238 2,855,048 2,871,487 2,897,795 0 0 -
NOSH 3,002,405 3,000,145 3,005,314 3,006,477 3,018,536 0 0 -
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 181.86% 56.66% 56.83% 56.02% 54.91% 0.00% 0.00% -
ROE 19.13% 5.04% 3.35% 1.66% 0.43% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.54 8.49 5.60 2.84 0.75 0.00 0.00 -
EPS 20.99 4.81 3.18 1.59 0.41 0.00 0.00 -
DPS 6.87 3.36 3.36 0.00 0.44 0.00 0.00 -
NAPS 1.0975 0.9537 0.95 0.9551 0.96 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,006,477
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.47 6.96 4.59 2.33 0.62 0.00 0.00 -
EPS 17.22 3.94 2.61 1.31 0.34 0.00 0.00 -
DPS 5.63 2.75 2.76 0.00 0.36 0.00 0.00 -
NAPS 0.9001 0.7816 0.7799 0.7844 0.7916 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 - - -
Price 1.39 1.40 1.22 1.15 1.09 0.00 0.00 -
P/RPS 12.04 16.49 21.80 40.52 145.98 0.00 0.00 -
P/EPS 6.62 29.11 38.36 72.33 265.85 0.00 0.00 -
EY 15.10 3.44 2.61 1.38 0.38 0.00 0.00 -
DY 4.94 2.40 2.75 0.00 0.40 0.00 0.00 -
P/NAPS 1.27 1.47 1.28 1.20 1.14 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 18/01/13 05/11/12 06/08/12 07/05/12 08/02/12 - - -
Price 1.47 1.38 1.34 1.20 1.10 0.00 0.00 -
P/RPS 12.74 16.26 23.95 42.28 147.32 0.00 0.00 -
P/EPS 7.00 28.69 42.14 75.47 268.29 0.00 0.00 -
EY 14.28 3.49 2.37 1.33 0.37 0.00 0.00 -
DY 4.67 2.43 2.51 0.00 0.40 0.00 0.00 -
P/NAPS 1.34 1.45 1.41 1.26 1.15 0.00 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