[PAVREIT] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
11-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -53.69%
YoY- -50.02%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 130,794 116,234 86,731 116,409 145,962 144,350 144,119 -6.23%
PBT -30,282 32,036 9,990 34,601 74,722 59,448 59,229 -
Tax 0 0 0 0 0 0 0 -
NP -30,282 32,036 9,990 34,601 74,722 59,448 59,229 -
-
NP to SH -30,282 32,036 9,990 34,601 74,722 59,448 59,229 -
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 161,076 84,198 76,741 81,808 71,240 84,902 84,890 52.97%
-
Net Worth 3,780,123 3,852,576 3,853,725 3,856,511 3,853,170 3,843,025 3,840,817 -1.05%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 76,691 - 48,989 - 124,619 - 133,688 -30.84%
Div Payout % 0.00% - 490.38% - 166.78% - 225.72% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 3,780,123 3,852,576 3,853,725 3,856,511 3,853,170 3,843,025 3,840,817 -1.05%
NOSH 3,043,332 3,043,332 3,043,332 3,043,332 3,041,090 3,041,090 3,039,020 0.09%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -23.15% 27.56% 11.52% 29.72% 51.19% 41.18% 41.10% -
ROE -0.80% 0.83% 0.26% 0.90% 1.94% 1.55% 1.54% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.30 3.82 2.85 3.83 4.80 4.75 4.74 -6.26%
EPS -1.00 1.05 0.33 1.14 2.46 1.95 1.95 -
DPS 2.52 0.00 1.61 0.00 4.10 0.00 4.40 -30.91%
NAPS 1.2421 1.2659 1.2665 1.2672 1.2677 1.2637 1.2641 -1.15%
Adjusted Per Share Value based on latest NOSH - 3,043,332
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.57 3.18 2.37 3.18 3.99 3.94 3.94 -6.33%
EPS -0.83 0.88 0.27 0.95 2.04 1.62 1.62 -
DPS 2.10 0.00 1.34 0.00 3.40 0.00 3.65 -30.70%
NAPS 1.0326 1.0524 1.0527 1.0535 1.0526 1.0498 1.0492 -1.05%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.50 1.54 1.60 1.58 1.74 1.81 1.83 -
P/RPS 34.90 40.32 56.13 41.31 36.23 38.13 38.58 -6.43%
P/EPS -150.75 146.30 487.34 138.97 70.78 92.59 93.88 -
EY -0.66 0.68 0.21 0.72 1.41 1.08 1.07 -
DY 1.68 0.00 1.01 0.00 2.36 0.00 2.40 -21.07%
P/NAPS 1.21 1.22 1.26 1.25 1.37 1.43 1.45 -11.31%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 27/01/21 22/10/20 23/07/20 11/06/20 23/01/20 24/10/19 25/07/19 -
Price 1.37 1.40 1.60 1.66 1.73 1.79 1.89 -
P/RPS 31.88 36.66 56.13 43.40 36.03 37.71 39.85 -13.76%
P/EPS -137.68 133.00 487.34 146.01 70.37 91.57 96.95 -
EY -0.73 0.75 0.21 0.68 1.42 1.09 1.03 -
DY 1.84 0.00 1.01 0.00 2.37 0.00 2.33 -14.50%
P/NAPS 1.10 1.11 1.26 1.31 1.36 1.42 1.50 -18.60%

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