[MAS] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 102.54%
YoY- 107.12%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 13,335,206 12,761,712 13,587,610 13,219,296 13,029,804 13,207,868 11,605,511 9.73%
PBT -1,495,324 -953,004 282,036 31,646 -424,680 1,281,004 491,832 -
Tax -39,572 -13,756 -44,690 -17,113 -21,318 -38,756 31,116 -
NP -1,534,896 -966,760 237,346 14,533 -445,998 1,242,248 522,948 -
-
NP to SH -1,538,038 -969,356 234,469 11,402 -449,364 1,240,188 520,039 -
-
Tax Rate - - 15.85% 54.08% - 3.03% -6.33% -
Total Cost 14,870,102 13,728,472 13,350,264 13,204,762 13,475,802 11,965,620 11,082,563 21.71%
-
Net Worth 2,807,370 3,309,180 3,395,757 3,104,059 2,941,519 3,176,233 701,952 152.59%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 2,807,370 3,309,180 3,395,757 3,104,059 2,941,519 3,176,233 701,952 152.59%
NOSH 3,342,107 3,342,606 3,234,055 3,167,407 3,129,275 2,913,975 1,671,316 58.92%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -11.51% -7.58% 1.75% 0.11% -3.42% 9.41% 4.51% -
ROE -54.79% -29.29% 6.90% 0.37% -15.28% 39.05% 74.08% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 399.01 381.79 420.14 417.35 416.38 453.26 694.39 -30.95%
EPS -46.02 -29.00 7.25 0.36 -14.36 42.56 25.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.99 1.05 0.98 0.94 1.09 0.42 58.94%
Adjusted Per Share Value based on latest NOSH - 3,341,446
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 79.86 76.42 81.37 79.16 78.03 79.09 69.50 9.73%
EPS -9.21 -5.80 1.40 0.07 -2.69 7.43 3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1681 0.1982 0.2034 0.1859 0.1762 0.1902 0.042 152.72%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.54 1.84 2.09 2.33 2.07 2.15 2.72 -
P/RPS 0.39 0.48 0.50 0.56 0.50 0.47 0.39 0.00%
P/EPS -3.35 -6.34 28.83 647.22 -14.42 5.05 8.74 -
EY -29.88 -15.76 3.47 0.15 -6.94 19.80 11.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.86 1.99 2.38 2.20 1.97 6.48 -57.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 25/05/11 25/02/11 25/11/10 16/08/10 17/05/10 22/02/10 -
Price 1.64 1.58 1.92 2.06 2.28 2.06 1.90 -
P/RPS 0.41 0.41 0.46 0.49 0.55 0.45 0.27 32.21%
P/EPS -3.56 -5.45 26.48 572.22 -15.88 4.84 6.11 -
EY -28.06 -18.35 3.78 0.17 -6.30 20.66 16.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.60 1.83 2.10 2.43 1.89 4.52 -42.99%

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