[MAS] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 38.08%
YoY- 61.18%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 14,636,426 14,149,032 13,756,411 13,186,773 12,831,526 12,458,756 13,901,421 3.49%
PBT -888,688 -1,113,828 -424,801 -637,282 -1,034,130 -677,320 -2,512,884 -50.02%
Tax -18,866 -580 -5,937 -6,113 -5,978 -8,180 559 -
NP -907,554 -1,114,408 -430,738 -643,396 -1,040,108 -685,500 -2,512,325 -49.30%
-
NP to SH -909,616 -1,115,308 -432,587 -645,276 -1,042,084 -687,172 -2,523,988 -49.38%
-
Tax Rate - - - - - - - -
Total Cost 15,543,980 15,263,440 14,187,149 13,830,169 13,871,634 13,144,256 16,413,746 -3.56%
-
Net Worth 2,887,669 1,872,219 2,139,533 2,139,036 1,503,969 935,837 1,069,486 94.01%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,887,669 1,872,219 2,139,533 2,139,036 1,503,969 935,837 1,069,486 94.01%
NOSH 10,313,106 3,343,249 3,343,021 3,342,244 3,342,155 3,342,276 3,342,145 112.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -6.20% -7.88% -3.13% -4.88% -8.11% -5.50% -18.07% -
ROE -31.50% -59.57% -20.22% -30.17% -69.29% -73.43% -236.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 141.92 423.21 411.50 394.55 383.93 372.76 415.94 -51.20%
EPS -8.82 -15.72 -12.94 -19.31 -31.18 -20.56 -75.52 -76.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.56 0.64 0.64 0.45 0.28 0.32 -8.52%
Adjusted Per Share Value based on latest NOSH - 3,340,900
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 87.65 84.73 82.38 78.97 76.84 74.61 83.25 3.49%
EPS -5.45 -6.68 -2.59 -3.86 -6.24 -4.12 -15.11 -49.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1729 0.1121 0.1281 0.1281 0.0901 0.056 0.064 94.09%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.305 0.765 0.71 1.01 1.09 1.34 1.30 -
P/RPS 0.21 0.18 0.17 0.26 0.28 0.36 0.31 -22.88%
P/EPS -3.46 -2.29 -5.49 -5.23 -3.50 -6.52 -1.72 59.42%
EY -28.92 -43.61 -18.23 -19.12 -28.61 -15.34 -58.09 -37.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.37 1.11 1.58 2.42 4.79 4.06 -58.41%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 29/05/13 28/02/13 27/11/12 14/08/12 22/05/12 29/02/12 -
Price 0.34 0.405 0.735 1.01 1.07 1.02 1.43 -
P/RPS 0.24 0.10 0.18 0.26 0.28 0.27 0.34 -20.73%
P/EPS -3.85 -1.21 -5.68 -5.23 -3.43 -4.96 -1.89 60.76%
EY -25.94 -82.37 -17.61 -19.12 -29.14 -20.16 -52.81 -37.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.72 1.15 1.58 2.38 3.64 4.47 -58.18%

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