Annual / Quarterly Financial Statement • Feb 29, 2012
Annual / Quarterly Financial Statement
Open in ViewerOpens in native device viewer
29 February 2012 Panevėžys
Company register given code 147732969 Address of registered office P. Puzino Str. 1, LT-35173 Panevėžys, Lithuania
Hereby we confirm that on the basis of the information available to us, the Consolidated Interim Financial Statement for twelve months of 2011 made in accordance with the International Financial Reporting Standards is true and shows the assets, liabilities, financial state, and profit or loss of Panevėžio statybos trestas AB and companies of Panevėžio statybos trestas Company Group in a correct manner.
Dalius Gesevičius, Managing Director Panevėžio statybos trestas AB
Spercer
Dalė Bernotaitienė, Finance Director Panevėžio statybos trestas AB
| Name of issuer | Public limited liability company Panevėžio statybos |
|---|---|
| trestas | |
| Authorized capital | 16,350,000 Litas |
| Address of registered office | P. Puzino Str. 1, LT-35173 Panevėžys, Lithuania |
| Telephone | $(+37045)$ 505 503 |
| Fax | $(+37045)$ 505 520 |
| [email protected] | |
| Legal-organization form | Public limited liability company |
| Registration date and place | 30 October 1993, Panevėžys City Department |
| Registration No. | AB 9376 |
| Code at the register of enterprises | 147732969 |
| VAT code | LT477329610 |
| Administrator of legal entity register | State Enterprise Centre of Registers |
| Web address | www.pst.lt |
Remigijus Juodviršis, Chairman Artūras Bučas Gvidas Drobužas Irma Abromavičienė Vilius Gražys
Dalius Gesevičius, Managing Director
| ASSETS | 31 Dec. 2011 | 31 Dec. 2010 |
|---|---|---|
| Non-current assets | 71,258,514 | 75,247,542 |
| Intangible assets | 21,105 | 25,287 |
| Tangible assets | 17,340459 | 23,967,094 |
| Investment and amounts receivable in one | ||
| year | 53,423,459 | 50,653,326 |
| Deferred tax assets | 473,491 | 601,835 |
| Current assets | 137,341,907 | 111,336,306 |
| Inventories | 9,769,019 | 2,232,619 |
| Advance payments | 6,245,330 | 856,186 |
| Amounts receivable | 60,206,979 | 36,184,693 |
| Other current assets | 17,433,755 | 31,215,288 |
| Cash and cash equivalents | 43,686,824 | 40,847,520 |
| TOTAL ASSETS | 208,600,421 | 186,583,848 |
| EQUITY AND LIABILITIES | 31 Dec. 2011 | 31 Dec. 2010 |
|---|---|---|
| Equity | 130,434,694 | 132,588,076 |
| Share capital | 16,350,000 | 16,350,000 |
| Reserves | 7,553,805 | 10,754,627 |
| Retained profit (loss) | 106,530,889 | 105,483,449 |
| Translation reserve | ||
| Minority share | ||
| Amounts payable and liabilities | 78,165,727 | 53,995,772 |
| Amounts payable in one year and long | ||
| term liabilities | 2,642,945 | 4,436,922 |
| Loans and borrowings | 537,785 | 2,095,887 |
| Warranty provision | 1,060,670 | 731,694 |
| Deferred tax liabilities | 1,044,490 | 1,609,341 |
| Amounts payable in one year and short | ||
| term liabilities | 75,522,782 | 49,558,850 |
| Loans and borrowings | 1,582,227 | 2,185,392 |
| Trade payables | 35,536,154 | 18,826,212 |
| Prepayments received | 16,523,170 | 14,107,720 |
| Current tax payable | 2,060,324 | |
| Other liabilities | 19,820,907 | 14,439,526 |
| TOTAL EQUITY AND LIABILITIES: | 208,600,421 | 186,583,848 |
| ASSETS | 31 Dec. 2011 | 31 Dec. 2010 |
|---|---|---|
| Non-current assets | 39,954,266 | 39,177,628 |
| Intangible assets | 179,792 | 144,049 |
| Tangible non-current assets | 22,833,766 | 26,981,910 |
| Other investment and amounts receivable | ||
| in one year | 14,632,296 | 10,109,516 |
| Other intangible assets | 2,308,412 | 1,942,153 |
| Current assets | 186,765,156 | 159,597,741 |
| Inventories | 49,576,221 | 38,006,600 |
| Advance payments | 8,624,496 | 3,524,674 |
| Amounts receivable | 71,635,644 | 37,760,979 |
| Other assets | 6,865,724 | 31,145,798 |
| Cash and cash equivalents | 50,063,071 | 49,159,690 |
| TOTAL ASSETS: | 226,719,422 | 198,775,369 |
| EQUITY AND LIABILITIES | 31 Dec. 2011 | 31 Dec. 2010 |
|---|---|---|
| Equity | 112,260,306 | 114,038,887 |
| Share capital | 16,350,000 | 16,350,000 |
| Reserves | 8,572,753 | 11,804,420 |
| Retained profit (loss) | 86,058,910 | 85,449,807 |
| Translation reserve | 1,278,643 | 434,660 |
| Minority share | 4,187,167 | 4,820,707 |
| Amounts payable and liabilities | 110,271,949 | 79,915,775 |
| Amounts payable in one year and long | ||
| term liabilities | 6,128.687 | 20,546,478 |
| Loans and borrowings | 2,692,638 | 16,645,051 |
| Provisions | 1,981,768 | 1,710,734 |
| Deferred tax liabilities | 1,349.995 | 1,732,022 |
| Grants and subsidies | 45,900 | 52,913 |
| Other payable amounts | 58,386 | 405,758 |
| Amounts payable in one year and short | ||
| term liabilities | 104,143,262 | 59,369,297 |
| Loans and borrowings | 15,304,904 | 2,396,801 |
| Trade payables | 39,590,984 | 22,310,164 |
| Prepayments received | 22,486,770 | 16,995,547 |
| Current tax payable | 2,093,659 | 135,017 |
| Other liabilities | 24,666,945 | 17,531,768 |
| TOTAL EQUITY AND LIABILITIES: | 226,719,422 | 198,775,369 |
In Litas
$\overline{\phantom{a}}$
$\overline{a}$
| ITEM | 31 Dec. 2011 |
31 Dec. 2010 |
Sept.-Dec. 2011 |
Sept.-Dec. 2010 |
|---|---|---|---|---|
| SALE | 218,714,318 | 168,903,291 | 65,657,347 | 92,800,647 |
| COST OF SALE | 204,115,184 | 147,095,962 | 61,841,628 | 96,659,248 |
| GROSS PROFIT (LOSS) | 14,599,134 | 21,807,329 | 3,815,719 | $-3,858,601$ |
| OPERATING EXPENSES | 10,445,970 | 12,298,781 | 2,399,102 | 3,639,806 |
| Sale | 337,271 | 327,374 | 88,916 | 130,425 |
| General and administration | 10,108,699 | 11,971,407 | 2,310,186 | 3,509,381 |
| TYPICAL OPERATING PROFIT (LOSS) | 4,153,164 | 9,508,548 | 1,416,617 | $-7,498,407$ |
| OTHER ACTIVITIES | $-160,344$ | $-184,824$ | $-80,309$ | $-447,707$ |
| Income | 890,500 | 544,297 | 227,738 | 476,607 |
| Expenses FINANCIAL AND INVESTMENT |
1,050,844 | 729,121 | 308,047 | 924,314 |
| ACTIVITIES | 573,717 | 1,915,722 | 1,083,199 | $-227,714$ |
| Income | 1,679,655 | 2,385,065 | 473,359 | 687,859 |
| Expenses | 1,105,938 | 469,343 | $-609,840$ | 915,573 |
| USUAL ACTIVITY PROFIT (LOSS) | 4,566,537 | 11,239,446 | 2,419,507 | $-8,173,828$ |
| WINDFALL PROFIT | ||||
| LOSSES | ||||
| PROFIT (LOSS) BEFORE TAXATION | 4,566,537 | 11,239,446 | 2,419,507 | $-8,173,828$ |
| PROFIT TAX | 2,970,595 | 1,094,151 | 1,515,093 | 1,804,149 |
| NET PROFIT (LOSS) | 1,595,942 | 10,145,295 | 904,414 | $-9,977,977$ |
| ITEM | Jan.-Dec. 2011 |
Jan.-Dec. 2010 |
Sept.-Dec. 2011 |
Sept.-Dec. 2010 |
|---|---|---|---|---|
| SALE | 285,548,556 | 200,529,424 | 85,797,641 | 53,274,617 |
| COST OF SALE | 264,304,628 | 171,034,629 | 81,229,668 | 48,298,286 |
| GROSS PROFIT (LOSS) | 21,243,928 | 29,494,795 | 4,567,973 | 4,976,331 |
| OPERATING EXPENSES | 15,947,984 | 21,811,241 | 4,230,451 | 10,360,357 |
| Sale | 756,346 | 597,620 | 197,886 | 234,286 |
| General and administration | 15, 191, 638 | 21,213,621 | 4,032,565 | 10,126,071 |
| TYPICAL OPERATING PROFIT (LOSS) | 5,295,944 | 7,683,554 | 337,522 | $-5,384,026$ |
| OTHER ACTIVITIES | $-345,565$ | $-464,048$ | $-160,987$ | $-93,344$ |
| Income | 876,938 | 445,366 | 188,570 | 140,393 |
| Expenses | 1,222,503 | 909,414 | 349,557 | 233,737 |
| FINANCIAL AND INVESTMENT ACTIVITIES |
$-1,365,856$ | 11,844,923 | 1,795,886 | 1,321,976 |
| Income from other financial activities | 971,930 | 13,426,270 | 363,463 | 1,759,333 |
| Other expenses of financial activities | 2,337,786 | 1,581,347 | $-1,432,423$ | 437,357 |
| USUAL ACTIVITY PROFIT (LOSS) | 3,584,523 | 19,064,429 | 1,972,421 | $-4.155,394$ |
| WINDFALL PROFIT | ||||
| LOSSES | ||||
| PROFIT (LOSS) BEFORE TAXATION | 3,584,523 | 19,064,429 | 1,972,421 | $-4,155,394$ |
| PROFIT TAX | 3,091,305 | 1,199,531 | 1,080,063 | $-187,917$ |
| NET PROFIT (LOSS) | 493,218 | 17,864,898 | 892,358 | $-3,967,477$ |
| ATTRIBUTABLE TO SHAREHOLDERS | 1,126,759 | 15,363,726 | 507,703 | $-3,819,050$ |
| ATTRIBUTABLE TO MINORITY INTEREST |
$-633,541$ | 2,501,172 | 384,655 | $-148,427$ |
| ۱n | Lītās |
|---|---|
| Jan.-Dec. 2011 |
Jan.-Dec. 2010 |
|
|---|---|---|
| Cash flow from operating activities | ||
| Net profit (loss) | 1,595,942 | 10,145,295 |
| Depreciation and amortization costs | 4,865,840 | 5,686,922 |
| Non-current asset transfer result | $-111,069$ | $-114,218$ |
| Income tax expense | 2,970,595 | 1,094,151 |
| Other non-monetary items | 410,314 | $-3,212,437$ |
| 9,731,622 | 13,599,713 | |
| Change in inventories | $-7,536,400$ | 1,366,708 |
| Change in trade and other amounts receivable | $-23,825,528$ | 10,293,254 |
| Change in prepayments | $-5,389,144$ | 4,335,523 |
| Change in amounts receivable after one year | $-4,494,932$ | $-236,022$ |
| Change in other assets | $-5,057,705$ | 262,592 |
| Change in trade payables | 16,709,942 | 859,192 |
| Change in prepayments received | 2,415,450 | $-3,690,932$ |
| Change in provisions and other liabilities | 6,249,377 | $-1,026,452$ |
| $-11, 197, 318$ | 25,763,576 | |
| Income tax paid | $-2,324,468$ | $-2,156,177$ |
| Net cash from operating activities | $-13,521,786$ | 23,607,399 |
| Cash flow from investing activities | ||
| Acquisition of long term assets (excl. investment) Transfer of long term assets (excl. investment) |
$-1,750,182$ | $-881,211$ |
| 174,583 | 228,218 | |
| Acquisition of investments | $\mathbf{0}$ | $-4,377$ |
| Loans issued | $-28,260,616$ | $-16,663,885$ |
| Change in fixed-term deposits | 27,729,963 | $-27,729,963$ |
| Loans recovered | 20,605,265 | 11,787,421 |
| Dividends and interest received | 1,621,433 | 947,072 |
| Net cash used in investing activities | 20,120,446 | $-32,316,725$ |
| Cash flow from financial activities | ||
| Dividends paid | $-1,174,445$ | $-1,148,998$ |
| Repayments from loans and borrowings | ||
| Payment of finance lease liabilities | $-2,161,267$ | $-2,802,735$ |
| Interest paid | $-423,644$ | $-426,105$ |
| Net cash from (used in) financing activities | $-3,759,356$ | $-4,377,838$ |
| Increase (decrease) in net cash flow Cash and its equivalent at the beginning of the |
2,839,304 | $-13,087,164$ |
| period | 40,847,520 | 53,934,684 |
| Cash and its equivalent at the end of the period | 43,686,824 | 40,847,520 |
| In Litas |
|---|
| Jan.-Dec. 2011 |
Jan.-Dec. 2010 |
|
|---|---|---|
| Cash flow from operating activities | ||
| Net profit (loss) | 493,218 | 17,864,898 |
| Elimination of other non-monetary items | ||
| Depreciation and amortization costs | 5,660,518 | 6,608,350 |
| Loss of company control | 0 | $-10,005,556$ |
| Corporate income tax costs | 3,091,305 | 1,199,531 |
| Other non-monetary items | -939,940 | $-1,234,855$ |
| 8,305,101 | 14,432,368 | |
| Change in inventories | $-12,899,704$ | $-2,524,936$ |
| Change in amounts receivable | $-33,874,665$ | 17,230,413 |
| Change in prepayments | $-5,099,822$ | 2,664,400 |
| Change in other assets | $-7,898,131$ | $-4,067,896$ |
| Change in trade payables | 17,280,820 | 197,538 |
| Change in prepayments received | 5,491,223 | $-1,206,120$ |
| Change in provisions and other liabilities | 5,949,108 | $-2,709,333$ |
| $-22,746,070$ | 24,016,434 | |
| Elimination of results from financial and investing | ||
| activities | 819,805 | 1,506,243 |
| Net cash from operating activities | $-21,926,265$ | 25,522,677 |
| Cash flow from investing activities Acquisition of non-current assets (except |
||
| investments) | $-2,684,705$ | $-1,043,964$ |
| Transfer of non-current assets (except investments) | 48,799 | 267,120 |
| Change in fixed-term deposits | 27,664,001 | $-27,664,001$ |
| Loans issued | $-2,595,061$ | $-10,013$ |
| Loans recovered | 2,535,963 | 1,670 |
| Dividends and interest received | 907,610 | 981,316 |
| Net cash used in investing activities | 25,876,607 | $-27,467,872$ |
| Cash flow from financial activities | ||
| Dividends paid | $-1,174,445$ | $-1,129,270$ |
| Proceeds from loans and borrowings | 1,329,113 | 733,425 |
| Repayments from loans and borrowings | ||
| Payment of finance lease liabilities | $-2,373,423$ | $-3,132,594$ |
| Interest paid | $-828,206$ | $-1,506,243$ |
| Net cash from (used in) financing activities | $-3,046,961$ | $-5,034,682$ |
| Increase (decrease) in net cash flow | 903,381 | $-6,979,877$ |
| Cash and cash equivalent in the beginning of the | ||
| period | 49,159,690 | 56,139,567 |
| Cash and cash equivalent at the end of the | ||
| period | 50,063,071 | 49,159,690 |
| Authorized capital |
revaluation $F\Lambda$ |
reserve Legal |
Deferred result |
Total | |
|---|---|---|---|---|---|
| Balance as of 31 December 2009 | 16,350,000 | 9,715,594 | 1,635,030 | 95,886,657 | [23,587,281 |
| ncrease (decrease) of authorized capita Net profit (loss) for 2010 Dividend |
595,997 | 10,741,292 $-1,144,500$ |
10,145,295 $-1,144,500$ |
||
| Jnrecognized net profit (loss) for 2011 Balance as of 31 December 2010 Revaluation of fixed assets Net profit (loss) for 2011 Dividend |
16,350,000 | 9,119,597 -595,998 $-2,604,824$ |
1,635,030 | 105,483,449 595,998 ,595,942 1,144,500 |
32,588,076 $-2,604,824$ 1,595,942 $-1,144,500$ |
| Balance as of 31 December 2011 | 16,350,000 | 5,918,775 | 1,635,030 | 106,530,889 | 130,434,694 |
| Authorized capital |
Revaluation reserve |
reserve Legal |
Influence of change in exchange rate |
Accumulated profit |
Losses per company parent share |
Minority part |
Total | |
|---|---|---|---|---|---|---|---|---|
| Change in revaluation reserve and Balance as of 1 January 2010 |
16,350,000 | 10,445,141 | 2,019,981 | 810,470 | 70,344,224 | 99,969,816 | $-670,604$ | 99,299,212 |
| Net profit (loss) for 2010 deferred tax Dividend |
$-660,933$ | 15,363,726 660,933 |
15,363,726 | 2,501,172 | 17,864,898 | |||
| Acquisition of negative minority Currency rate change |
$-375,810$ | $-1,144,500$ | $-1,144,500$ $-375,810$ |
$-61,106$ | $-1,144,500$ $-436,916$ |
|||
| Reserves formed share |
231 | 225,655 $-231$ |
225,655 | $-225,655$ | ⊂ | |||
| Increase of authorised capital | 3,276,900 | 3,276,900 | ||||||
| Balance as of 31 December 2010 Change in revaluation reserve and |
16,350,000 | 9,784,208 | 2,020,212 | 434,660 | 85,449,807 | 114,038,887 | 4,820,707 | 118,859,594 |
| deferred tax | $-637,968$ | 637,968 | ||||||
| Net profit (loss) for 2011 Dividend |
1,126,759 $-1,144,500$ |
1,126,759 $-1,144,500$ |
$-631,609$ | 495,150 $-1,144,500$ |
||||
| Influence of currency rate change Revaluation of tangible non- |
843,983 | 843,983 | 843,983 | |||||
| current assets | $-2,604,823$ | $-2,604,823$ | $-1,931$ | $-2,606,754$ | ||||
| Reserves formed | 11,124 | $-11,124$ | ||||||
| Balance as of 31 December 2011 | 16,350,000 | 6,541,417 | 2,031,336 | 1,278,643 | 86,058,910 | 112,260,306 | 4,187,167 | 116,447,473 |
PSTE
Panevėžio statybos trestas AB Interim Financial Statement for 2011
Consolidated statement of changes in equity
In Litas
$\Box$
Panevėžio statybos trestas AB (hereinafter "the Company") was established in 1957 and for a long tome was known as the North Lithuania Construction Trust (Šiaurės Lietuvos statybos trestas). In 1991 the Company was registered as a State Capital Company. On 30 October 1993 the State Capital Company was reorganized to a Public Limited Liability Company. Company code 147732969, VAT code LT477329610. Registration certificate No. 013732, issued on 27 September 2004 by the State Register Centre Panevėžys Branch.
The Company comprises the following branches: Gerbusta, Pastaty apdaila, Genranga and Klaipstata. These branches keep separate records, but their assets, liabilities and financial results are included when preparing financial accountability of the Company. The Company has its representative offices in Cherepovets, a branch in Kaliningrad and a permanent establishment in the United Kingdom of Great Britain and Northern Ireland. Financial year of the Company is calendar year. The period of commercialeconomic activities of the Company is unlimited.
The main activity of the Company and its subsidiaries (hereinafter "the Group") is designing and construction of various buildings, structures, facilities, communications and other similar objects in Lithuania and abroad, real estate development. In addition to the listed activities the Company rents out premises and equipment, resells utility and communication services.
| Subsidiaries | Type of activities | Share controlled (per cent) |
Registered address |
|---|---|---|---|
| Skydmedis UAB | Production of wood constructions |
100 | Pramonės Str. 5, Panevėžys Tel.: +370 45 583341 |
| Metalo meistrai UAB | Production of metal constructions |
100 | Tinkly Str. 7, Panevėžys, Tel. 8 45 464677 |
| Vekada UAB | Electrical installation works | 96 | Marijonų Str. 36, Panevėžys Tel.: +370 45 461311 |
| Vilniaus papėdė TŪB | Construction works | 69 | Švitrigailos Str. 8, Vilnius Tel.: +370 5 2609405 |
| Alinita UAB | Ventilation and conditioning systems in buildings |
100 | Dubysos Str. 31, Klaipėda Tel.: +370 46 340363 |
| KINGSBUD Sp.zo.o. | Wholesale in construction materials |
100 | A.Patli 16-400 Suwalki, Poland |
| PS TRESTS SIA | Construction | 100 | Vietalvas Str. 5, Riga |
As of 31 December 2011, the Group includes the parent company and 9 subsidiaries:
| BALTILSTROIJ OOO | Construction | 100 | Sovetskij Ave. 43, Kaliningrad Tel.: 0074012350435 |
|
|---|---|---|---|---|
| PST Investicijos UAB | Real estate development 68 |
Konstitucijos Ave. 7, Vilnius Tel.: +370 5 2728213 |
||
| Subsidiaries of PST investicijos UAB: | ||||
| Ateities projektai UAB | Real estate development and sales |
100 | Lvovo Str. 25, Vilnius | |
| Šeškinės projektai UAB | Real estate development and sales |
100 | Lvovo Str. 25, Vilnius | |
| Sakališkės UAB | Real estate development and sales |
100 | Lvovo Str. 25, Vilnius | |
| Kauno erdvė UAB | Real estate development and sales |
100 | Lvovo Str. 25, Vilnius | |
| Verkių projektas UAB | Real estate development and sales |
100 Lvovo Str. 25, Vilnius |
||
| ISK Baltevromarket ZAO | Construction investment company |
100 | Chernyakhovsk Str. 6, Kaliningrad |
As of 31 December 2011, the authorized capital of the Company was 16,350,000 Litas, it was divided into 16,350,000 ordinary registered shares (hereinafter referred to as ORS), the par value of one share being 1.00 Litas. All shares are intangible and fully paid. The property right for the shares is proved by the record in the stock accounts. The shares of Panevėžio statybos trestas AB are traded at the Vilnius Stock Exchange. On 31 December 2011 the total number of the shareholders who under the ownership right held or controlled more than 5 percents of the authorized capital of the Company was 2411:
| Name, surname of a shareholder (company name, type, headquarter address, company code) |
Number of ordinary registered shares held by a shareholder under ownership right (pcs.) |
Share of the authorized capital held $(\%)$ |
Portion of votes granted by the shares held under the ownership right $(\%)$ |
Portion of votes owned by the shareholder along with acting persons $(\% )$ |
|---|---|---|---|---|
| Panevėžio keliai AB S. Kerbedžio Str. 7, Panevėžys, Company code: 147710353 |
8,138,932 | 49.78 | 49.78 | |
| Skandinaviska Enskilda Banken clients Sergels Torg 2, Stockholm, Sweden 502032908101 |
971,462 | 5.94 | 5.94 | |
| Freely negotiable shares | 7,239,606 | 44.28 | 44.28 |
Variation in price of the company shares at the Stock Exchange for January through December 2011 (in Litas)
| Last price | Average price | Highest price | Lowest price | Last price |
|---|---|---|---|---|
| 31 Dec. 2010 | for $2011$ | for $2011$ | for 2011 | 31 Dec. 2011 |
| 6.73 Litas | 5.592 Litas | 7.738 Litas | 3.439 Litas | 3.764 Litas |
| Capitalization, mln. Lt | ||||
|---|---|---|---|---|
| 2008 | 2009 | 20 L I | ||
| 10.07 |
The figures in the interim financial statement are presented in the national currency of Lithuania, Litas, which is also the Company's functional currency.
The same accounting principles were applicable to both - the interim financial statement and the annual financial statement.
The following currency rates were used when preparing the interim financial statement:
| Currency | 31 Dec. 2011 | 31 Dec. 2010 | ||
|---|---|---|---|---|
| 1 EUR | 3.4528 | 3.4528 | ||
| 10 RUB | 0.8333 | 0.8554 | ||
| 11V | 4.9421 | 4.8643 | ||
| 1 PLN | 0.7851 | 0.8716 | ||
| GBP | 4.1310 | 4.0494 |
Subsidiary companies are the companies controlled by the parent company. Such control is defined as a capability to a company to have determinant effect on other company, manage and influence financial and economic activities to get benefit from that company. For the purposes of control assessment the total available number of shareholders' votes at the General Meeting of Shareholders is considered. The financial statements of subsidiary companies are included into the Consolidated Financial Statement from the day of control gain and are excluded from the day of control loss. During consolidation of financial statement the income and expenses, amounts receivable and payable and unrealized results of the Company Group are eliminated.
During the year 2011, the investments of the Group in acquisition of non-current assets amounted to 2,684,705 Litas: Panevėžio statybos trestas AB acquired non-current assets for 1,750,174 Litas. During the year 2011 the costs related to depreciation and amortization of assets of the Group amounted to 5,660,518 Litas, including 4,865,840 Litas accounted for in the Financial Statement of Panevėžio statybos trestas AB.
As of 31 December 2011, the loans of the Company Group of PST investicijos UAB amounted to 15,589,272 Litas including short-term bank credits totaling 13,526,734 Litas. For using credits SEB AB is paid the interest rate 1 month VILIBOR $+$ 1.1%, for other loans the interest rate is 3 months VILIBOR and the interest margin is 1.9%.
As of 31 December 2011, the guarantees issued by the credit institutions for liabilities of Panevėžio statybos trestas AB amounted to 22,576,894 Litas.
On 29 April 2011 an Agreement of Financial Liability Limit was signed with DnB Nord bankas. On the basis of this agreement the Performance Bond for the amount of 14,708,193 Litas has been issued to Akmenės cementas AB.
The repayment period of the loan amounting 10 mln. Litas given by Panevėžio statybos trestas to AB Panevėžio keliai AB will expire on 11 January 2013.
As per resolution adopted by the Board of Panevėžio statybos trestas AB on 30 March 2010, PST investicijos UAB had been given the loan amounting 8,235,491 mln. Litas for financing of the projects under development by the subsidiary companies of PST investicijos UAB. The time limit for the loan repayment is 31 March 2012.
On 22 July 2011 the Board of Panevėžio statybos trestas AB decided to give the loan to PST investicijos UAB in the amount of 3,000,000 Litas for financing of the project under development of Verkiy projektas UAB. The time limit for the loan repayment is 1 September 2014.
As of 31 December 2011, the loans given to PST investicijos UAB totals 10,370,976 Litas.
The Annual General Meeting of the Shareholders of Panevėžio statybos trestas AB that took place on 22 April 2011 made the decision to pay dividends in the amount of 1,144,500 Litas (0.07 Litas per share) and the share of profit in the amount of 2,000,000 Litas. By 31 December 2011 dividends amounting to 1,133,902 Litas and the share of profit amounting to 2,000,000 Litas were paid.
During the year of 2011 the PST Company Group made net profit amounting to 0.493 mln. Litas, whereas net profit for 2010 amounted to 17.9 mln. Litas. The result of Panevėžio statybos trestas AB was 1,596 mln. Litas of net profit and in 2010 net profit amounted to 10,145 mln. Litas.
Due to unfavourable payment conditions with customers and increased contractual scope of work there was significant increase in trades receivable.
Increase in corporate income tax was conditioned by corporate income tax calculated at the higher rate in the United Kingdom of Great Britain and Northern Ireland (26% - 28%) and Russian Federation (20%).
| Group | Company | |||||
|---|---|---|---|---|---|---|
| 2009 | 2010 | 2011 | 2009 | 2010 | 2011 | |
| Income | 184,685 | 200,529 | 285,549 | 167,704 | 168,903 | 218,714 |
| Gross profit | 29,789 | 29,495 | 21,244 | 27,915 | 21,807 | 14,599 |
| Gross profit margin (per cent) | 16.13 | 14.71 | 7.44 | 16.65 | 12.91 | 6.67 |
| Net profit | $-15,479$ | 17,865 | 493 | 4,814 | 10,145 | 1,596 |
| Nets profit margin (per cent) | $-8.38$ | 8.91 | 0.17 | 2.87 | 6.01 | 0.73 |
| Profit per share (Litas) | $-0.61$ | 0.94 | 0.07 | 0.29 | 0.62 | 0.10 |
| Profit before taxes, interest, depreciation and amortization EBITDA |
$-3$ | 27,179 | 10,073 | 15,328 | 17,352 | 9,857 |
| EBITDA margin (per cent) | 0.00 | 13.55 | 3.53 | 9.14 | 10.27 | 4.51 |
| Return on equity (percents) (ROE) |
$-15.48$ | 15.7 | 0.44 | 3.9 | 7.65 | 1.22 |
| Return on assets or asset profitability (ROA) |
$-7.26$ | 8.99 | 0.22 | 2.61 | 5.44 | 0.77 |
| Return on investments (ROI) | $-13,96$ | 12.82 | 0.44 | 3.68 | 7.40 | 1.20 |
| Current liquidity ratio | 1.69 | 2.69 | 1.79 | 2.07 | 2.25 | 1.82 |
| Acid test (Quick) ratio | 1.16 | 2.05 | 1.32 | 1.99 | 2.2 | 1.69 |
| General liquidity ratio | 0.88 | 1.43 | 1.02 | 2.03 | 2.46 | 1.67 |
| Asset to equity ratio | 0.47 | 0.57 | 0.50 | 0.67 | 0.71 | 0.63 |
| Book value per share | 6.11 | 6.97 | 6,87 | 7.56 | 8.11 | 7.98 |
| Ratio of share price and profit(P/E) |
$-6.2$ | 7.2 | 54.6 | 12.87 | 10.8 | 38.6 |
| Ratio of share price and book value (P/BV) |
0.62 | 0.96 | 0.55 | 0.5 | 0.83 | 0.47 |
The performance results of Panevėžio statybos trestas AB Group and the Company (in thousands Litas):
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.