[MAS] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 32.96%
YoY- 82.86%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 14,956,476 14,636,426 14,149,032 13,756,411 13,186,773 12,831,526 12,458,756 12.94%
PBT -1,086,469 -888,688 -1,113,828 -424,801 -637,282 -1,034,130 -677,320 36.99%
Tax -16,217 -18,866 -580 -5,937 -6,113 -5,978 -8,180 57.74%
NP -1,102,686 -907,554 -1,114,408 -430,738 -643,396 -1,040,108 -685,500 37.24%
-
NP to SH -1,106,996 -909,616 -1,115,308 -432,587 -645,276 -1,042,084 -687,172 37.38%
-
Tax Rate - - - - - - - -
Total Cost 16,059,162 15,543,980 15,263,440 14,187,149 13,830,169 13,871,634 13,144,256 14.27%
-
Net Worth 3,236,344 2,887,669 1,872,219 2,139,533 2,139,036 1,503,969 935,837 128.51%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,236,344 2,887,669 1,872,219 2,139,533 2,139,036 1,503,969 935,837 128.51%
NOSH 12,447,481 10,313,106 3,343,249 3,343,021 3,342,244 3,342,155 3,342,276 140.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -7.37% -6.20% -7.88% -3.13% -4.88% -8.11% -5.50% -
ROE -34.21% -31.50% -59.57% -20.22% -30.17% -69.29% -73.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 120.16 141.92 423.21 411.50 394.55 383.93 372.76 -52.95%
EPS -8.89 -8.82 -15.72 -12.94 -19.31 -31.18 -20.56 -42.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.28 0.56 0.64 0.64 0.45 0.28 -4.81%
Adjusted Per Share Value based on latest NOSH - 3,335,909
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 89.57 87.65 84.73 82.38 78.97 76.84 74.61 12.94%
EPS -6.63 -5.45 -6.68 -2.59 -3.86 -6.24 -4.12 37.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1938 0.1729 0.1121 0.1281 0.1281 0.0901 0.056 128.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.335 0.305 0.765 0.71 1.01 1.09 1.34 -
P/RPS 0.28 0.21 0.18 0.17 0.26 0.28 0.36 -15.41%
P/EPS -3.77 -3.46 -2.29 -5.49 -5.23 -3.50 -6.52 -30.57%
EY -26.55 -28.92 -43.61 -18.23 -19.12 -28.61 -15.34 44.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.09 1.37 1.11 1.58 2.42 4.79 -58.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 20/08/13 29/05/13 28/02/13 27/11/12 14/08/12 22/05/12 -
Price 0.345 0.34 0.405 0.735 1.01 1.07 1.02 -
P/RPS 0.29 0.24 0.10 0.18 0.26 0.28 0.27 4.87%
P/EPS -3.88 -3.85 -1.21 -5.68 -5.23 -3.43 -4.96 -15.08%
EY -25.78 -25.94 -82.37 -17.61 -19.12 -29.14 -20.16 17.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.21 0.72 1.15 1.58 2.38 3.64 -48.85%

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