[PAVREIT] QoQ 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?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 91,851 86,509 82,831 85,333 22,539 0 0 -
PBT 485,898 48,738 47,766 47,803 12,376 0 0 -
Tax 0 0 0 0 0 0 0 -
NP 485,898 48,738 47,766 47,803 12,376 0 0 -
-
NP to SH 485,898 48,738 47,766 47,803 12,376 0 0 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost -394,047 37,771 35,065 37,530 10,163 0 0 -
-
Net Worth 3,297,916 2,869,224 2,853,943 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 105,473 - 100,939 - 13,281 - - -
Div Payout % 21.71% - 211.32% - 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 3,297,916 2,869,224 2,853,943 2,871,487 2,897,795 0 0 -
NOSH 3,004,935 3,008,518 3,004,150 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 529.01% 56.34% 57.67% 56.02% 54.91% 0.00% 0.00% -
ROE 14.73% 1.70% 1.67% 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 3.06 2.88 2.76 2.84 0.75 0.00 0.00 -
EPS 16.17 1.62 1.59 1.59 0.41 0.00 0.00 -
DPS 3.51 0.00 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 2.51 2.37 2.27 2.33 0.62 0.00 0.00 -
EPS 13.29 1.33 1.31 1.31 0.34 0.00 0.00 -
DPS 2.88 0.00 2.76 0.00 0.36 0.00 0.00 -
NAPS 0.9018 0.7846 0.7804 0.7852 0.7924 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 45.47 48.69 44.25 40.52 145.98 0.00 0.00 -
P/EPS 8.60 86.42 76.73 72.33 265.85 0.00 0.00 -
EY 11.63 1.16 1.30 1.38 0.38 0.00 0.00 -
DY 2.53 0.00 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 48.09 47.99 48.60 42.28 147.32 0.00 0.00 -
P/EPS 9.09 85.19 84.28 75.47 268.29 0.00 0.00 -
EY 11.00 1.17 1.19 1.33 0.37 0.00 0.00 -
DY 2.39 0.00 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