[MAS] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -17.47%
YoY- -67.49%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 10,546,656 10,891,784 15,501,304 15,525,032 15,048,992 15,001,536 15,232,741 -21.75%
PBT 379,808 -2,838,164 264,661 286,589 390,518 537,156 884,129 -43.09%
Tax -17,738 46,348 -18,964 -21,156 -69,502 -55,036 -31,386 -31.66%
NP 362,070 -2,791,816 245,697 265,433 321,016 482,120 852,743 -43.53%
-
NP to SH 359,396 -2,794,184 244,312 264,176 320,078 480,244 851,418 -43.75%
-
Tax Rate 4.67% - 7.17% 7.38% 17.80% 10.25% 3.55% -
Total Cost 10,184,586 13,683,600 15,255,607 15,259,598 14,727,976 14,519,416 14,379,998 -20.56%
-
Net Worth 0 -451,231 4,177,701 4,126,358 4,076,150 4,057,694 3,446,739 -
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 36,667 -
Div Payout % - - - - - - 4.31% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 0 -451,231 4,177,701 4,126,358 4,076,150 4,057,694 3,446,739 -
NOSH 1,670,834 1,671,228 1,671,080 1,670,590 1,670,553 1,669,833 1,466,697 9.08%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.43% -25.63% 1.59% 1.71% 2.13% 3.21% 5.60% -
ROE 0.00% 0.00% 5.85% 6.40% 7.85% 11.84% 24.70% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 631.22 651.72 927.62 929.31 900.84 898.39 1,038.57 -28.27%
EPS 17.50 -136.08 14.62 15.81 19.16 28.76 58.05 -55.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.00 -0.27 2.50 2.47 2.44 2.43 2.35 -
Adjusted Per Share Value based on latest NOSH - 1,670,745
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 63.16 65.22 92.83 92.97 90.12 89.84 91.22 -21.75%
EPS 2.15 -16.73 1.46 1.58 1.92 2.88 5.10 -43.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
NAPS 0.00 -0.027 0.2502 0.2471 0.2441 0.243 0.2064 -
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.06 2.87 3.06 3.44 3.10 3.54 4.88 -
P/RPS 0.48 0.44 0.33 0.37 0.34 0.39 0.47 1.41%
P/EPS 14.23 -1.72 20.93 21.75 16.18 12.31 8.41 42.04%
EY 7.03 -58.26 4.78 4.60 6.18 8.12 11.90 -29.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.51 -
P/NAPS 0.00 0.00 1.22 1.39 1.27 1.46 2.08 -
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/08/09 12/06/09 26/02/09 28/11/08 18/08/08 20/05/08 02/04/08 -
Price 3.10 3.26 2.70 2.56 3.60 3.70 3.60 -
P/RPS 0.49 0.50 0.29 0.28 0.40 0.41 0.35 25.17%
P/EPS 14.41 -1.95 18.47 16.19 18.79 12.87 6.20 75.55%
EY 6.94 -51.29 5.41 6.18 5.32 7.77 16.13 -43.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
P/NAPS 0.00 0.00 1.08 1.04 1.48 1.52 1.53 -

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