[MAS] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 23.31%
YoY- -71.31%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 8,217,442 5,273,328 2,722,946 15,501,304 11,643,774 7,524,496 3,750,384 68.61%
PBT -107,318 189,904 -709,541 264,661 214,942 195,259 134,289 -
Tax -10,708 -8,869 11,587 -18,964 -15,867 -34,751 -13,759 -15.37%
NP -118,026 181,035 -697,954 245,697 199,075 160,508 120,530 -
-
NP to SH -120,082 179,698 -698,546 244,312 198,132 160,039 120,061 -
-
Tax Rate - 4.67% - 7.17% 7.38% 17.80% 10.25% -
Total Cost 8,335,468 5,092,293 3,420,900 15,255,607 11,444,699 7,363,988 3,629,854 73.96%
-
Net Worth 116,999 0 -451,231 4,177,701 4,126,358 4,076,150 4,057,694 -90.57%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 116,999 0 -451,231 4,177,701 4,126,358 4,076,150 4,057,694 -90.57%
NOSH 1,671,426 1,670,834 1,671,228 1,671,080 1,670,590 1,670,553 1,669,833 0.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -1.44% 3.43% -25.63% 1.59% 1.71% 2.13% 3.21% -
ROE -102.63% 0.00% 0.00% 5.85% 4.80% 3.93% 2.96% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 491.64 315.61 162.93 927.62 696.99 450.42 224.60 68.50%
EPS -5.85 8.75 -34.02 14.62 11.86 9.58 7.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.00 -0.27 2.50 2.47 2.44 2.43 -90.58%
Adjusted Per Share Value based on latest NOSH - 1,673,188
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 49.21 31.58 16.31 92.83 69.73 45.06 22.46 68.61%
EPS -0.72 1.08 -4.18 1.46 1.19 0.96 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.007 0.00 -0.027 0.2502 0.2471 0.2441 0.243 -90.58%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.98 3.06 2.87 3.06 3.44 3.10 3.54 -
P/RPS 0.61 0.97 1.76 0.33 0.49 0.69 1.58 -46.94%
P/EPS -41.48 28.45 -6.87 20.93 29.01 32.36 49.24 -
EY -2.41 3.51 -14.56 4.78 3.45 3.09 2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 42.57 0.00 0.00 1.22 1.39 1.27 1.46 845.38%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 06/08/09 12/06/09 26/02/09 28/11/08 18/08/08 20/05/08 -
Price 3.10 3.10 3.26 2.70 2.56 3.60 3.70 -
P/RPS 0.63 0.98 2.00 0.29 0.37 0.80 1.65 -47.33%
P/EPS -43.15 28.82 -7.80 18.47 21.59 37.58 51.46 -
EY -2.32 3.47 -12.82 5.41 4.63 2.66 1.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 44.29 0.00 0.00 1.08 1.04 1.48 1.52 844.96%

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