Börsiteade
AS Trigon Property Development
Kategooria
Juhtkonna vaheteadaanne või kvartaalne finantsaruanne
Manused
Kuupäev
28.02.2008 16:00:00
Pealkiri
TPD: AS Trigon Property Development Majandustulemused, 12 kuud 2007
Teade
Aruandeperioodil toimus ettevõtte majandustegevuses oluline muudatus, kui 29.06.2007 allkirjastati AS Trigon Property Development jagunemiskava, mille tulemusena eraldus AS-ist Trigon Property Development tootmisega tegelev osa - ehitusmaterjalide divisjon ja mööblidivisjon. Nimetatud otsuse kiitis heaks 06.08.2007 toimunud aktsionäride üldkoosolek. 19.09.2007 kanti jagunemine äriregistrisse. AS-i Trigon Property Development põhitegevuseks jagunemise järgselt jäi kinnisvara arendustegevus. AS Trigon Property Development 2007. aasta IV kvartali aruanne on koostatud AS Viisnurk jagunemise järgselt, kajastades jätkuva tegevusvaldkonna (kinnisvaraarendus) äritegevust 2007. aasta 12 kuu jooksul. 2007. aasta lõpuga omas AS Trigon Property Development ühte arendusprojekti, milleks on 40 hektari suurune maa-ala Pärnu linnas, Niidu piirkonnas. Alale on plaanis arendada kommertskinnisvara. Käesolevas teates esitatud bilanss seisuga 31.12.2007 kajastab täielikult AS Trigon Property Development varasid, kohustusi ja omakapitali, mis jäid ettevõttesse peale AS Viisnurk eraldumist. Bilanss seisuga 31.12.2006 sisaldab ka jagunemise käigus eraldunud ettevõtte AS Viisnurk varasid, kohustusi ja omakapitali. Võrreldes varasemalt avaldatud AS Trigon Property Development 2006. aasta konsolideeritud aastaaruandega, on esitatud bilansis seisuga 31.12.2006 korrigeeritud kinnisvarainvesteeringute väärtust ja omakapitali. Varasemalt olid kinnisvarainvesteeringud kajastatud soetusväärtuses, kuid käesolevas bilansis on need kajastatud tagasiulatuvalt õiglases väärtuses. Vastavalt esitatud kasumiaruandele on AS Trigon Property Development 12 kuu puhaskasum 30 763 tuhat EEK (sisaldab AS Viisnurk 9 kuu kasumit summas 11 875 tuhat EEK). AS Trigon Property Development jätkuva tegevusvaldkonna (kinnisvaraarendus) 12 kuu puhaskasum on 18 888 tuhat EEK, mis on saavutatud läbi kinnisvara õiglase väärtuse kasvu. Vastavalt esitatud kasumiaruandele on AS Trigon Property Development 2007. aasta 12 kuu puhaskasum aktsia kohta 6,84 EEK, kuid see sisaldab ka AS Viisnurk kasumit. AS Trigon Property Development jätkuva tegevusvaldkonnaga (kinnisvaraarendus) seotud puhaskasum aktsia kohta 2007. aasta 12 kuuga on 4,20 EEK aktsia kohta. AS Trigon Property Development 2007. aasta IV kvartali puhaskahjum aktsia kohta on 0,12 EEK. AS Trigon Property Development lahustatud puhaskasum aktsia kohta on võrdne tava puhaskasumiga aktsia kohta, kuna ettevõttel ei ole potentsiaalseid lihtaktsiaid, mille mõju vähendaks puhaskasumit aktsia kohta. Lühendatud konsolideeritud bilanss -------------------------------------------------------------------------------- | | tuh EEK | tuh EEK | tuh EUR | tuh EUR | -------------------------------------------------------------------------------- | | 31.12.2007 | 31.12.2006 | 31.12.2007 | 31.12.2006 | -------------------------------------------------------------------------------- | | | korrigeeritu | | korrigeeritu | | | | d | | d | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Raha | 372 | 13 138 | 24 | 840 | -------------------------------------------------------------------------------- | Nõuded ja ettemaksud | 84 | 26 628 | 5 | 1 702 | -------------------------------------------------------------------------------- | Varud | 0 | 44 971 | 0 | 2 874 | -------------------------------------------------------------------------------- | Käibevara kokku | 456 | 84 737 | 29 | 5 416 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Kinnisvarainvesteeri | 130 000 | 128 130 | 8 309 | 8 189 | | ngud | | | | | -------------------------------------------------------------------------------- | Materiaalne põhivara | 789 | 57 535 | 50 | 3 677 | -------------------------------------------------------------------------------- | Immateriaalne | 0 | 650 | 0 | 42 | | põhivara | | | | | -------------------------------------------------------------------------------- | Põhivara kokku | 130 789 | 186 315 | 8 359 | 11 908 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | AKTIVA KOKKU | 131 245 | 271 052 | 8 388 | 17 324 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Laenukohustused | 392 | 19 409 | 25 | 1 241 | -------------------------------------------------------------------------------- | Võlad ja ettemaksed | 450 | 30 231 | 29 | 1 932 | -------------------------------------------------------------------------------- | Lühiajalised | 0 | 221 | 0 | 14 | | eraldised | | | | | -------------------------------------------------------------------------------- | Lühiajalised | 842 | 49 861 | 54 | 3 187 | | kohustused kokku | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Pikaajalised | 0 | 3 047 | 0 | 195 | | eraldised | | | | | -------------------------------------------------------------------------------- | Pikaajalised | 2 546 | 28 511 | 163 | 1 822 | | laenukohustused | | | | | -------------------------------------------------------------------------------- | Pikaajalised | 2 546 | 31 558 | 163 | 2 017 | | kohustused kokku | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Kohustused kokku | 3 388 | 81 419 | 217 | 5 204 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Aktsiakapital | 44 991 | 44 991 | 2 875 | 2 875 | | nimiväärtuses | | | | | -------------------------------------------------------------------------------- | Ülekurss | 3 537 | 11 332 | 226 | 724 | -------------------------------------------------------------------------------- | Kohustuslik | 4 499 | 4 499 | 288 | 288 | | reservkapital | | | | | -------------------------------------------------------------------------------- | Jaotamata kasum | 74 830 | 128 811 | 4 782 | 8 233 | -------------------------------------------------------------------------------- | Omakapital kokku | 127 857 | 189 633 | 8 171 | 12 120 | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | PASSIVA KOKKU | 131 245 | 271 052 | 8 388 | 17 324 | -------------------------------------------------------------------------------- Lühendatud konsolideeritud kasumiaruanne -------------------------------------------------------------------------------- | | tuh EEK | tuh EEK | tuh EUR | tuh EUR | -------------------------------------------------------------------------------- | | 12 k | 12 k 2006 | 12 k 2007 | 12 k 2006 | | | 2007 | korrigeeritu | | korrigeeritu | | | | d | | d | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Jätkuvad | | | | | | tegevusvaldkonnad | | | | | -------------------------------------------------------------------------------- | Müügitulu | 342 | 536 | 22 | 34 | -------------------------------------------------------------------------------- | Müüdud toodangu kulu | (180) | (227) | (12) | (14) | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | Brutokasum | 162 | 309 | 10 | 20 | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | Üldhalduskulud | (631) | 0 | (40) | 0 | -------------------------------------------------------------------------------- | Kasum | 19 870 | 52 330 | 1 270 | 3 344 | | kinnisvarainvesteeringu | | | | | | ümberhindlusest | | | | | | õiglasele väärtusele | | | | | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | Ärikasum | 19 401 | 52 639 | 1 240 | 3 364 | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | Neto finantskulu | (38) | (39) | (2) | (2) | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | Kasum jätkuvatest | 19 363 | 52 600 | 1 238 | 3 362 | | tegevusvaldkondadest | | | | | | enne tulumaksu | | | | | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | Kasum lõpetatud | 11 875 | 27 908 | 758 | 1 784 | | tegevusvaldkondadest | | | | | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | Tulumaks | (475) | (438) | (30) | (28) | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | PERIOODI PUHASKASUM | 30 763 | 80 070 | 1 966 | 5 118 | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | Tava puhaskasum aktsia | 6,84 | 17,80 | 0,44 | 1,14 | | kohta | | | | | -------------------------------------------------------------------------------- | Lahustatud puhaskasum | 6,84 | 17,80 | 0,44 | 1,14 | | aktsia kohta | | | | | -------------------------------------------------------------------------------- Ülo Adamson Nõukogu esimees +372 6679 200 info@trigonproperty.com
Pealkiri
TPD: Financial results of Trigon Property Development, 12 months of 2007
Teade
On 29 June 2007 a significant change occurred in the economic activity of AS Trigon Property Development, when the division plan of AS Trigon Property Development was signed pursuant to which the manufacturing unit, i.e. the construction materials division and furniture division were spun off from AS Trigon Property Development. This resolution was approved by the General Meeting of Shareholders on 6 August 2007. The division was entered into the commercial register on 19 September 2007. After the division, the main activity of AS Trigon Property Development is property development. The financial statements for the IV quarter 2007 of Trigon Property Development have been prepared after the division of AS Viisnurk, reflecting the results of continuing operations (property development) during the 12 months of 2007. As at the end of 2007, AS Trigon Property Development owned one property development project involving 40-hectare land plot in the City of Pärnu, Niidu area where will be developed commercial property. The balance sheet as of 31.12.2007 delivered by the present announcement completely reflects the assets, liabilities and equity capital of AS Trigon Property Development, which remained in the company after separation of AS Viisnurk. The balance sheet as of 31.12.2006 contains also the assets, liabilities and equity capital of AS Viisnurk, which were separated during the division. Comparing the currently delivered balance sheet as of 31.12.2006 with the consolidated annual report 2006 of AS Trigon Property Development announced earlier, the value of property investments and equity capital have been adjusted retroactively. Previously the property investments were recognised at historical cost principle, but in the current balance sheet the property investments are recognised retroactively at the fair value principle. According to the income statement the 12 months net profit of AS Trigon Property Development is 30,763 thousand EEK (includes the 9 months profit of AS Viisnurk in the amount of 11,875 thousand). The profit earned on continuous business activity (property development) of AS Trigon Property Development during 12 months is 18,888 thousand EEK, which was achieved through the increase of the fair value of property investment. According to the presented income statement the earnings per share of AS Trigon Property Development for 12 months of 2007 is 6.84 EEK, which contains also the profit of AS Viisnurk. The earnings per share of AS Trigon Property Development for 12 months of 2007 from the continuous business activity (real estate development) is 4.20 EEK. The loss per share of AS Trigon Property Development for IV quarter of 2007 is -0.12 EEK. Diluted earnings of AS Trigon Property Development per share are equal to the basic earnings per share because the Company does not have any potential ordinary shares with the dilutive effect on the earnings per share. Condensed consolidated balance sheet -------------------------------------------------------------------------------- | | EEK thous | EEK thous | EUR thous | EUR thous | -------------------------------------------------------------------------------- | | 31.12.2007 | 31.12.2006 | 31.12.2007 | 31.12.2006 | -------------------------------------------------------------------------------- | | | restated | | restated | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Cash | 372 | 13 138 | 24 | 840 | -------------------------------------------------------------------------------- | Receivables and | 84 | 26 628 | 5 | 1 702 | | prepayments | | | | | -------------------------------------------------------------------------------- | Inventories | 0 | 44 971 | 0 | 2 874 | -------------------------------------------------------------------------------- | Total current assets | 456 | 84 737 | 29 | 5 416 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Investment property | 130 000 | 128 130 | 8 309 | 8 189 | -------------------------------------------------------------------------------- | Property, plant and | 789 | 57 535 | 50 | 3 677 | | equipment | | | | | -------------------------------------------------------------------------------- | Intangible assets | 0 | 650 | 0 | 42 | -------------------------------------------------------------------------------- | Total non-current assets | 130 789 | 186 315 | 8 359 | 11 908 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | TOTAL ASSETS | 131 245 | 271 052 | 8 388 | 17 324 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Borrowings | 392 | 19 409 | 25 | 1 241 | -------------------------------------------------------------------------------- | Payables and prepayments | 450 | 30 231 | 29 | 1 932 | -------------------------------------------------------------------------------- | Short-term provisions | 0 | 221 | 0 | 14 | -------------------------------------------------------------------------------- | Total current | 842 | 49 861 | 54 | 3 187 | | liabilities | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Long-term provisions | 0 | 3 047 | 0 | 195 | -------------------------------------------------------------------------------- | Long-term borrowings | 2 546 | 28 511 | 163 | 1 822 | -------------------------------------------------------------------------------- | Total non-current | 2 546 | 31 558 | 163 | 2 017 | | liabilities | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Total liabilities | 3 388 | 81 419 | 217 | 5 204 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Share capital at nominal | 44 991 | 44 991 | 2 875 | 2 875 | | value | | | | | -------------------------------------------------------------------------------- | Share premium | 3 537 | 11 332 | 226 | 724 | -------------------------------------------------------------------------------- | Statutory reserve | 4 499 | 4 499 | 288 | 288 | | capital | | | | | -------------------------------------------------------------------------------- | Retained earnings | 74 830 | 128 811 | 4 782 | 8 233 | -------------------------------------------------------------------------------- | Total equity | 127 857 | 189 633 | 8 171 | 12 120 | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | TOTAL LIABILITIES AND | 131 245 | 271 052 | 8 388 | 17 324 | | EQUITY | | | | | -------------------------------------------------------------------------------- Condensed consolidated income statement -------------------------------------------------------------------------------- | | EEK | EEK thous | EUR thous | EUR thous | | | thous | | | | -------------------------------------------------------------------------------- | | 12 | 12 months | 12 months | 12 months | | | months | 2006 | 2007 | 2006 | | | 2007 | restated | | restated | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Continuing operations | | | | | -------------------------------------------------------------------------------- | Net sales | 342 | 536 | 22 | 34 | -------------------------------------------------------------------------------- | Cost of goods sold | (180) | (227) | (12) | (14) | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | Gross profit | 162 | 309 | 10 | 20 | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | Administrative and | (631) | 0 | (40) | 0 | | general expenses | | | | | -------------------------------------------------------------------------------- | Gain from revaluation of | 19 870 | 52 330 | 1 270 | 3 344 | | investment property to | | | | | | fair value | | | | | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | Operating profit | 19 401 | 52 639 | 1 240 | 3 364 | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | Net financial income | (38) | (39) | (2) | (2) | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | Profit from continuing | 19 363 | 52 600 | 1 238 | 3 362 | | operations before tax | | | | | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | Profit from discontinued | 11 875 | 27 908 | 758 | 1 784 | | operations | | | | | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | Corporate income tax | (475) | (438) | (30) | (28) | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | NET PROFIT FOR THE PERIOD | 30 763 | 80 070 | 1 966 | 5 118 | -------------------------------------------------------------------------------- | | | | | | -------------------------------------------------------------------------------- | Basic earnings per share | 6.84 | 17.80 | 0.44 | 1.14 | -------------------------------------------------------------------------------- | Diluted earnings per | 6.84 | 17.80 | 0.44 | 1.14 | | share | | | | | -------------------------------------------------------------------------------- Ülo Adamson Chairman of the Supervisory Board +372 6679 200 info@trigonproperty.com