[MAS] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
12-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -1243.7%
YoY- -681.83%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 11,605,511 10,956,589 10,546,656 10,891,784 15,501,304 15,525,032 15,048,992 -15.86%
PBT 491,832 -143,090 379,808 -2,838,164 264,661 286,589 390,518 16.57%
Tax 31,116 -14,277 -17,738 46,348 -18,964 -21,156 -69,502 -
NP 522,948 -157,368 362,070 -2,791,816 245,697 265,433 321,016 38.32%
-
NP to SH 520,039 -160,109 359,396 -2,794,184 244,312 264,176 320,078 38.08%
-
Tax Rate -6.33% - 4.67% - 7.17% 7.38% 17.80% -
Total Cost 11,082,563 11,113,957 10,184,586 13,683,600 15,255,607 15,259,598 14,727,976 -17.22%
-
Net Worth 701,952 116,999 0 -451,231 4,177,701 4,126,358 4,076,150 -68.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 701,952 116,999 0 -451,231 4,177,701 4,126,358 4,076,150 -68.94%
NOSH 1,671,316 1,671,426 1,670,834 1,671,228 1,671,080 1,670,590 1,670,553 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.51% -1.44% 3.43% -25.63% 1.59% 1.71% 2.13% -
ROE 74.08% -136.85% 0.00% 0.00% 5.85% 6.40% 7.85% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 694.39 655.52 631.22 651.72 927.62 929.31 900.84 -15.89%
EPS 25.32 -7.80 17.50 -136.08 14.62 15.81 19.16 20.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.07 0.00 -0.27 2.50 2.47 2.44 -68.95%
Adjusted Per Share Value based on latest NOSH - 1,671,228
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.50 65.61 63.16 65.22 92.83 92.97 90.12 -15.86%
EPS 3.11 -0.96 2.15 -16.73 1.46 1.58 1.92 37.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.007 0.00 -0.027 0.2502 0.2471 0.2441 -68.96%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.72 2.98 3.06 2.87 3.06 3.44 3.10 -
P/RPS 0.39 0.45 0.48 0.44 0.33 0.37 0.34 9.55%
P/EPS 8.74 -31.11 14.23 -1.72 20.93 21.75 16.18 -33.59%
EY 11.44 -3.21 7.03 -58.26 4.78 4.60 6.18 50.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.48 42.57 0.00 0.00 1.22 1.39 1.27 195.50%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 25/11/09 06/08/09 12/06/09 26/02/09 28/11/08 18/08/08 -
Price 1.90 3.10 3.10 3.26 2.70 2.56 3.60 -
P/RPS 0.27 0.47 0.49 0.50 0.29 0.28 0.40 -22.99%
P/EPS 6.11 -32.36 14.41 -1.95 18.47 16.19 18.79 -52.61%
EY 16.38 -3.09 6.94 -51.29 5.41 6.18 5.32 111.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.52 44.29 0.00 0.00 1.08 1.04 1.48 110.07%

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