[MAS] QoQ Cumulative 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- -385.92%
YoY- -681.83%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative 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 8,217,442 5,273,328 2,722,946 15,501,304 11,643,774 7,524,496 33.38%
PBT 491,832 -107,318 189,904 -709,541 264,661 214,942 195,259 84.81%
Tax 31,116 -10,708 -8,869 11,587 -18,964 -15,867 -34,751 -
NP 522,948 -118,026 181,035 -697,954 245,697 199,075 160,508 119.30%
-
NP to SH 520,039 -120,082 179,698 -698,546 244,312 198,132 160,039 118.91%
-
Tax Rate -6.33% - 4.67% - 7.17% 7.38% 17.80% -
Total Cost 11,082,563 8,335,468 5,092,293 3,420,900 15,255,607 11,444,699 7,363,988 31.22%
-
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% -102.63% 0.00% 0.00% 5.85% 4.80% 3.93% -
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 694.39 491.64 315.61 162.93 927.62 696.99 450.42 33.34%
EPS 25.32 -5.85 8.75 -34.02 14.62 11.86 9.58 90.82%
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 49.21 31.58 16.31 92.83 69.73 45.06 33.38%
EPS 3.11 -0.72 1.08 -4.18 1.46 1.19 0.96 118.47%
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 0.61 0.97 1.76 0.33 0.49 0.69 -31.56%
P/EPS 8.74 -41.48 28.45 -6.87 20.93 29.01 32.36 -58.11%
EY 11.44 -2.41 3.51 -14.56 4.78 3.45 3.09 138.74%
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 0.63 0.98 2.00 0.29 0.37 0.80 -51.42%
P/EPS 6.11 -43.15 28.82 -7.80 18.47 21.59 37.58 -70.11%
EY 16.38 -2.32 3.47 -12.82 5.41 4.63 2.66 234.84%
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