[MAS] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -58.67%
YoY- -242.27%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 12,458,756 13,901,421 13,630,992 13,335,206 12,761,712 13,587,610 13,219,296 -3.86%
PBT -677,320 -2,512,884 -1,612,269 -1,495,324 -953,004 282,036 31,646 -
Tax -8,180 559 -47,010 -39,572 -13,756 -44,690 -17,113 -38.83%
NP -685,500 -2,512,325 -1,659,280 -1,534,896 -966,760 237,346 14,533 -
-
NP to SH -687,172 -2,523,988 -1,662,138 -1,538,038 -969,356 234,469 11,402 -
-
Tax Rate - - - - - 15.85% 54.08% -
Total Cost 13,144,256 16,413,746 15,290,272 14,870,102 13,728,472 13,350,264 13,204,762 -0.30%
-
Net Worth 935,837 1,069,486 2,306,050 2,807,370 3,309,180 3,395,757 3,104,059 -55.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 935,837 1,069,486 2,306,050 2,807,370 3,309,180 3,395,757 3,104,059 -55.00%
NOSH 3,342,276 3,342,145 3,342,101 3,342,107 3,342,606 3,234,055 3,167,407 3.64%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -5.50% -18.07% -12.17% -11.51% -7.58% 1.75% 0.11% -
ROE -73.43% -236.00% -72.08% -54.79% -29.29% 6.90% 0.37% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 372.76 415.94 407.86 399.01 381.79 420.14 417.35 -7.24%
EPS -20.56 -75.52 -49.73 -46.02 -29.00 7.25 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.32 0.69 0.84 0.99 1.05 0.98 -56.58%
Adjusted Per Share Value based on latest NOSH - 3,341,878
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 74.61 83.25 81.63 79.86 76.42 81.37 79.16 -3.86%
EPS -4.12 -15.11 -9.95 -9.21 -5.80 1.40 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.056 0.064 0.1381 0.1681 0.1982 0.2034 0.1859 -55.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.34 1.30 1.33 1.54 1.84 2.09 2.33 -
P/RPS 0.36 0.31 0.33 0.39 0.48 0.50 0.56 -25.49%
P/EPS -6.52 -1.72 -2.67 -3.35 -6.34 28.83 647.22 -
EY -15.34 -58.09 -37.39 -29.88 -15.76 3.47 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.79 4.06 1.93 1.83 1.86 1.99 2.38 59.33%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 29/02/12 21/11/11 23/08/11 25/05/11 25/02/11 25/11/10 -
Price 1.02 1.43 1.36 1.64 1.58 1.92 2.06 -
P/RPS 0.27 0.34 0.33 0.41 0.41 0.46 0.49 -32.76%
P/EPS -4.96 -1.89 -2.73 -3.56 -5.45 26.48 572.22 -
EY -20.16 -52.81 -36.57 -28.06 -18.35 3.78 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 4.47 1.97 1.95 1.60 1.83 2.10 44.24%

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