[MAS] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1956.26%
YoY- -54.91%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 13,630,992 13,335,206 12,761,712 13,587,610 13,219,296 13,029,804 13,207,868 2.12%
PBT -1,612,269 -1,495,324 -953,004 282,036 31,646 -424,680 1,281,004 -
Tax -47,010 -39,572 -13,756 -44,690 -17,113 -21,318 -38,756 13.72%
NP -1,659,280 -1,534,896 -966,760 237,346 14,533 -445,998 1,242,248 -
-
NP to SH -1,662,138 -1,538,038 -969,356 234,469 11,402 -449,364 1,240,188 -
-
Tax Rate - - - 15.85% 54.08% - 3.03% -
Total Cost 15,290,272 14,870,102 13,728,472 13,350,264 13,204,762 13,475,802 11,965,620 17.73%
-
Net Worth 2,306,050 2,807,370 3,309,180 3,395,757 3,104,059 2,941,519 3,176,233 -19.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,306,050 2,807,370 3,309,180 3,395,757 3,104,059 2,941,519 3,176,233 -19.20%
NOSH 3,342,101 3,342,107 3,342,606 3,234,055 3,167,407 3,129,275 2,913,975 9.56%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -12.17% -11.51% -7.58% 1.75% 0.11% -3.42% 9.41% -
ROE -72.08% -54.79% -29.29% 6.90% 0.37% -15.28% 39.05% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 407.86 399.01 381.79 420.14 417.35 416.38 453.26 -6.78%
EPS -49.73 -46.02 -29.00 7.25 0.36 -14.36 42.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.84 0.99 1.05 0.98 0.94 1.09 -26.25%
Adjusted Per Share Value based on latest NOSH - 3,341,982
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 81.63 79.86 76.42 81.37 79.16 78.03 79.09 2.12%
EPS -9.95 -9.21 -5.80 1.40 0.07 -2.69 7.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1381 0.1681 0.1982 0.2034 0.1859 0.1762 0.1902 -19.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.33 1.54 1.84 2.09 2.33 2.07 2.15 -
P/RPS 0.33 0.39 0.48 0.50 0.56 0.50 0.47 -20.98%
P/EPS -2.67 -3.35 -6.34 28.83 647.22 -14.42 5.05 -
EY -37.39 -29.88 -15.76 3.47 0.15 -6.94 19.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.83 1.86 1.99 2.38 2.20 1.97 -1.35%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 23/08/11 25/05/11 25/02/11 25/11/10 16/08/10 17/05/10 -
Price 1.36 1.64 1.58 1.92 2.06 2.28 2.06 -
P/RPS 0.33 0.41 0.41 0.46 0.49 0.55 0.45 -18.66%
P/EPS -2.73 -3.56 -5.45 26.48 572.22 -15.88 4.84 -
EY -36.57 -28.06 -18.35 3.78 0.17 -6.30 20.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.95 1.60 1.83 2.10 2.43 1.89 2.79%

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