[MAS] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -33.35%
YoY- -34.83%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 10,891,784 15,501,304 15,525,032 15,048,992 15,001,536 15,232,741 14,856,561 -18.67%
PBT -2,838,164 264,661 286,589 390,518 537,156 884,129 849,462 -
Tax 46,348 -18,964 -21,156 -69,502 -55,036 -31,386 -35,476 -
NP -2,791,816 245,697 265,433 321,016 482,120 852,743 813,986 -
-
NP to SH -2,794,184 244,312 264,176 320,078 480,244 851,418 812,657 -
-
Tax Rate - 7.17% 7.38% 17.80% 10.25% 3.55% 4.18% -
Total Cost 13,683,600 15,255,607 15,259,598 14,727,976 14,519,416 14,379,998 14,042,574 -1.71%
-
Net Worth -451,231 4,177,701 4,126,358 4,076,150 4,057,694 3,446,739 2,797,122 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - 36,667 - -
Div Payout % - - - - - 4.31% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth -451,231 4,177,701 4,126,358 4,076,150 4,057,694 3,446,739 2,797,122 -
NOSH 1,671,228 1,671,080 1,670,590 1,670,553 1,669,833 1,466,697 1,398,561 12.59%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -25.63% 1.59% 1.71% 2.13% 3.21% 5.60% 5.48% -
ROE 0.00% 5.85% 6.40% 7.85% 11.84% 24.70% 29.05% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 651.72 927.62 929.31 900.84 898.39 1,038.57 1,062.27 -27.77%
EPS -136.08 14.62 15.81 19.16 28.76 58.05 58.11 -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS -0.27 2.50 2.47 2.44 2.43 2.35 2.00 -
Adjusted Per Share Value based on latest NOSH - 1,672,719
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 65.22 92.83 92.97 90.12 89.84 91.22 88.97 -18.68%
EPS -16.73 1.46 1.58 1.92 2.88 5.10 4.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.22 0.00 -
NAPS -0.027 0.2502 0.2471 0.2441 0.243 0.2064 0.1675 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.87 3.06 3.44 3.10 3.54 4.88 4.30 -
P/RPS 0.44 0.33 0.37 0.34 0.39 0.47 0.40 6.55%
P/EPS -1.72 20.93 21.75 16.18 12.31 8.41 7.40 -
EY -58.26 4.78 4.60 6.18 8.12 11.90 13.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.51 0.00 -
P/NAPS 0.00 1.22 1.39 1.27 1.46 2.08 2.15 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 12/06/09 26/02/09 28/11/08 18/08/08 20/05/08 02/04/08 26/11/07 -
Price 3.26 2.70 2.56 3.60 3.70 3.60 4.58 -
P/RPS 0.50 0.29 0.28 0.40 0.41 0.35 0.43 10.56%
P/EPS -1.95 18.47 16.19 18.79 12.87 6.20 7.88 -
EY -51.29 5.41 6.18 5.32 7.77 16.13 12.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.69 0.00 -
P/NAPS 0.00 1.08 1.04 1.48 1.52 1.53 2.29 -

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