[MAS] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -6.02%
YoY- -171.32%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 14,096,533 14,381,524 14,402,712 15,121,204 14,956,476 14,636,426 14,149,032 -0.24%
PBT -1,751,162 -1,483,534 -1,756,596 -1,152,788 -1,086,469 -888,688 -1,113,828 35.17%
Tax -13,790 -12,672 -13,120 -16,051 -16,217 -18,866 -580 725.25%
NP -1,764,953 -1,496,206 -1,769,716 -1,168,839 -1,102,686 -907,554 -1,114,408 35.83%
-
NP to SH -1,768,722 -1,500,862 -1,773,568 -1,173,687 -1,106,996 -909,616 -1,115,308 35.95%
-
Tax Rate - - - - - - - -
Total Cost 15,861,486 15,877,730 16,172,428 16,290,043 16,059,162 15,543,980 15,263,440 2.59%
-
Net Worth 2,506,061 3,175,543 3,513,672 3,241,483 3,236,344 2,887,669 1,872,219 21.43%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,506,061 3,175,543 3,513,672 3,241,483 3,236,344 2,887,669 1,872,219 21.43%
NOSH 16,707,077 16,713,386 16,731,772 13,506,180 12,447,481 10,313,106 3,343,249 192.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -12.52% -10.40% -12.29% -7.73% -7.37% -6.20% -7.88% -
ROE -70.58% -47.26% -50.48% -36.21% -34.21% -31.50% -59.57% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 84.37 86.05 86.08 111.96 120.16 141.92 423.21 -65.84%
EPS -10.59 -8.98 -10.60 -8.69 -8.89 -8.82 -15.72 -23.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.19 0.21 0.24 0.26 0.28 0.56 -58.41%
Adjusted Per Share Value based on latest NOSH - 16,671,748
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 84.42 86.12 86.25 90.55 89.57 87.65 84.73 -0.24%
EPS -10.59 -8.99 -10.62 -7.03 -6.63 -5.45 -6.68 35.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1501 0.1902 0.2104 0.1941 0.1938 0.1729 0.1121 21.46%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.26 0.20 0.21 0.31 0.335 0.305 0.765 -
P/RPS 0.31 0.23 0.24 0.28 0.28 0.21 0.18 43.63%
P/EPS -2.46 -2.23 -1.98 -3.57 -3.77 -3.46 -2.29 4.88%
EY -40.72 -44.90 -50.48 -28.03 -26.55 -28.92 -43.61 -4.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.05 1.00 1.29 1.29 1.09 1.37 16.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 15/05/14 18/02/14 18/11/13 20/08/13 29/05/13 -
Price 0.265 0.25 0.21 0.31 0.345 0.34 0.405 -
P/RPS 0.31 0.29 0.24 0.28 0.29 0.24 0.10 112.45%
P/EPS -2.50 -2.78 -1.98 -3.57 -3.88 -3.85 -1.21 62.14%
EY -39.95 -35.92 -50.48 -28.03 -25.78 -25.94 -82.37 -38.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.32 1.00 1.29 1.33 1.21 0.72 82.04%

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