[MAS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -166.82%
YoY- -160.61%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 6,514,902 3,301,967 11,605,511 8,217,442 5,273,328 2,722,946 15,501,304 -43.98%
PBT -212,340 320,251 491,832 -107,318 189,904 -709,541 264,661 -
Tax -10,659 -9,689 31,116 -10,708 -8,869 11,587 -18,964 -31.96%
NP -222,999 310,562 522,948 -118,026 181,035 -697,954 245,697 -
-
NP to SH -224,682 310,047 520,039 -120,082 179,698 -698,546 244,312 -
-
Tax Rate - 3.03% -6.33% - 4.67% - 7.17% -
Total Cost 6,737,901 2,991,405 11,082,563 8,335,468 5,092,293 3,420,900 15,255,607 -42.09%
-
Net Worth 2,941,519 3,176,233 701,952 116,999 0 -451,231 4,177,701 -20.90%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,941,519 3,176,233 701,952 116,999 0 -451,231 4,177,701 -20.90%
NOSH 3,129,275 2,913,975 1,671,316 1,671,426 1,670,834 1,671,228 1,671,080 52.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -3.42% 9.41% 4.51% -1.44% 3.43% -25.63% 1.59% -
ROE -7.64% 9.76% 74.08% -102.63% 0.00% 0.00% 5.85% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 208.19 113.31 694.39 491.64 315.61 162.93 927.62 -63.16%
EPS -7.18 10.64 25.32 -5.85 8.75 -34.02 14.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.09 0.42 0.07 0.00 -0.27 2.50 -47.99%
Adjusted Per Share Value based on latest NOSH - 1,671,070
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 39.01 19.77 69.50 49.21 31.58 16.31 92.83 -43.98%
EPS -1.35 1.86 3.11 -0.72 1.08 -4.18 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1762 0.1902 0.042 0.007 0.00 -0.027 0.2502 -20.89%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.07 2.15 2.72 2.98 3.06 2.87 3.06 -
P/RPS 0.99 1.90 0.39 0.61 0.97 1.76 0.33 108.42%
P/EPS -28.83 20.21 8.74 -41.48 28.45 -6.87 20.93 -
EY -3.47 4.95 11.44 -2.41 3.51 -14.56 4.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.97 6.48 42.57 0.00 0.00 1.22 48.31%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 17/05/10 22/02/10 25/11/09 06/08/09 12/06/09 26/02/09 -
Price 2.28 2.06 1.90 3.10 3.10 3.26 2.70 -
P/RPS 1.10 1.82 0.27 0.63 0.98 2.00 0.29 143.81%
P/EPS -31.75 19.36 6.11 -43.15 28.82 -7.80 18.47 -
EY -3.15 5.17 16.38 -2.32 3.47 -12.82 5.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.89 4.52 44.29 0.00 0.00 1.08 71.96%

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