[MAS] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 424.8%
YoY- 112.86%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 13,219,296 13,029,804 13,207,868 11,605,511 10,956,589 10,546,656 10,891,784 13.76%
PBT 31,646 -424,680 1,281,004 491,832 -143,090 379,808 -2,838,164 -
Tax -17,113 -21,318 -38,756 31,116 -14,277 -17,738 46,348 -
NP 14,533 -445,998 1,242,248 522,948 -157,368 362,070 -2,791,816 -
-
NP to SH 11,402 -449,364 1,240,188 520,039 -160,109 359,396 -2,794,184 -
-
Tax Rate 54.08% - 3.03% -6.33% - 4.67% - -
Total Cost 13,204,762 13,475,802 11,965,620 11,082,563 11,113,957 10,184,586 13,683,600 -2.34%
-
Net Worth 3,104,059 2,941,519 3,176,233 701,952 116,999 0 -451,231 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,104,059 2,941,519 3,176,233 701,952 116,999 0 -451,231 -
NOSH 3,167,407 3,129,275 2,913,975 1,671,316 1,671,426 1,670,834 1,671,228 53.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.11% -3.42% 9.41% 4.51% -1.44% 3.43% -25.63% -
ROE 0.37% -15.28% 39.05% 74.08% -136.85% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 417.35 416.38 453.26 694.39 655.52 631.22 651.72 -25.68%
EPS 0.36 -14.36 42.56 25.32 -7.80 17.50 -136.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.94 1.09 0.42 0.07 0.00 -0.27 -
Adjusted Per Share Value based on latest NOSH - 1,670,879
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 79.16 78.03 79.09 69.50 65.61 63.16 65.22 13.77%
EPS 0.07 -2.69 7.43 3.11 -0.96 2.15 -16.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1859 0.1762 0.1902 0.042 0.007 0.00 -0.027 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.33 2.07 2.15 2.72 2.98 3.06 2.87 -
P/RPS 0.56 0.50 0.47 0.39 0.45 0.48 0.44 17.42%
P/EPS 647.22 -14.42 5.05 8.74 -31.11 14.23 -1.72 -
EY 0.15 -6.94 19.80 11.44 -3.21 7.03 -58.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.20 1.97 6.48 42.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 16/08/10 17/05/10 22/02/10 25/11/09 06/08/09 12/06/09 -
Price 2.06 2.28 2.06 1.90 3.10 3.10 3.26 -
P/RPS 0.49 0.55 0.45 0.27 0.47 0.49 0.50 -1.33%
P/EPS 572.22 -15.88 4.84 6.11 -32.36 14.41 -1.95 -
EY 0.17 -6.30 20.66 16.38 -3.09 6.94 -51.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.43 1.89 4.52 44.29 0.00 0.00 -

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