[MAS] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 103.81%
YoY- 107.12%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 6,667,603 3,190,428 13,587,610 9,914,472 6,514,902 3,301,967 11,605,511 -30.96%
PBT -747,662 -238,251 282,036 23,735 -212,340 320,251 491,832 -
Tax -19,786 -3,439 -44,690 -12,835 -10,659 -9,689 31,116 -
NP -767,448 -241,690 237,346 10,900 -222,999 310,562 522,948 -
-
NP to SH -769,019 -242,339 234,469 8,552 -224,682 310,047 520,039 -
-
Tax Rate - - 15.85% 54.08% - 3.03% -6.33% -
Total Cost 7,435,051 3,432,118 13,350,264 9,903,572 6,737,901 2,991,405 11,082,563 -23.42%
-
Net Worth 2,807,370 3,309,180 3,395,757 3,104,059 2,941,519 3,176,233 701,952 152.59%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 2,807,370 3,309,180 3,395,757 3,104,059 2,941,519 3,176,233 701,952 152.59%
NOSH 3,342,107 3,342,606 3,234,055 3,167,407 3,129,275 2,913,975 1,671,316 58.92%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -11.51% -7.58% 1.75% 0.11% -3.42% 9.41% 4.51% -
ROE -27.39% -7.32% 6.90% 0.28% -7.64% 9.76% 74.08% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 199.50 95.45 420.14 313.02 208.19 113.31 694.39 -56.55%
EPS -23.01 -7.25 7.25 0.27 -7.18 10.64 25.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.99 1.05 0.98 0.94 1.09 0.42 58.94%
Adjusted Per Share Value based on latest NOSH - 3,341,446
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 39.93 19.11 81.37 59.37 39.01 19.77 69.50 -30.95%
EPS -4.61 -1.45 1.40 0.05 -1.35 1.86 3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1681 0.1982 0.2034 0.1859 0.1762 0.1902 0.042 152.72%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.54 1.84 2.09 2.33 2.07 2.15 2.72 -
P/RPS 0.77 1.93 0.50 0.74 0.99 1.90 0.39 57.57%
P/EPS -6.69 -25.38 28.83 862.96 -28.83 20.21 8.74 -
EY -14.94 -3.94 3.47 0.12 -3.47 4.95 11.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.86 1.99 2.38 2.20 1.97 6.48 -57.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 25/05/11 25/02/11 25/11/10 16/08/10 17/05/10 22/02/10 -
Price 1.64 1.58 1.92 2.06 2.28 2.06 1.90 -
P/RPS 0.82 1.66 0.46 0.66 1.10 1.82 0.27 110.14%
P/EPS -7.13 -21.79 26.48 762.96 -31.75 19.36 6.11 -
EY -14.03 -4.59 3.78 0.13 -3.15 5.17 16.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.60 1.83 2.10 2.43 1.89 4.52 -42.99%

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