[MAS] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -40.38%
YoY- 144.38%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 13,587,610 9,914,472 6,514,902 3,301,967 11,605,511 8,217,442 5,273,328 87.62%
PBT 282,036 23,735 -212,340 320,251 491,832 -107,318 189,904 30.07%
Tax -44,690 -12,835 -10,659 -9,689 31,116 -10,708 -8,869 193.05%
NP 237,346 10,900 -222,999 310,562 522,948 -118,026 181,035 19.72%
-
NP to SH 234,469 8,552 -224,682 310,047 520,039 -120,082 179,698 19.34%
-
Tax Rate 15.85% 54.08% - 3.03% -6.33% - 4.67% -
Total Cost 13,350,264 9,903,572 6,737,901 2,991,405 11,082,563 8,335,468 5,092,293 89.79%
-
Net Worth 3,395,757 3,104,059 2,941,519 3,176,233 701,952 116,999 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,395,757 3,104,059 2,941,519 3,176,233 701,952 116,999 0 -
NOSH 3,234,055 3,167,407 3,129,275 2,913,975 1,671,316 1,671,426 1,670,834 55.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.75% 0.11% -3.42% 9.41% 4.51% -1.44% 3.43% -
ROE 6.90% 0.28% -7.64% 9.76% 74.08% -102.63% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 420.14 313.02 208.19 113.31 694.39 491.64 315.61 20.94%
EPS 7.25 0.27 -7.18 10.64 25.32 -5.85 8.75 -11.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.98 0.94 1.09 0.42 0.07 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,913,975
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 81.37 59.37 39.01 19.77 69.50 49.21 31.58 87.62%
EPS 1.40 0.05 -1.35 1.86 3.11 -0.72 1.08 18.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2034 0.1859 0.1762 0.1902 0.042 0.007 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.09 2.33 2.07 2.15 2.72 2.98 3.06 -
P/RPS 0.50 0.74 0.99 1.90 0.39 0.61 0.97 -35.63%
P/EPS 28.83 862.96 -28.83 20.21 8.74 -41.48 28.45 0.88%
EY 3.47 0.12 -3.47 4.95 11.44 -2.41 3.51 -0.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.38 2.20 1.97 6.48 42.57 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 16/08/10 17/05/10 22/02/10 25/11/09 06/08/09 -
Price 1.92 2.06 2.28 2.06 1.90 3.10 3.10 -
P/RPS 0.46 0.66 1.10 1.82 0.27 0.63 0.98 -39.51%
P/EPS 26.48 762.96 -31.75 19.36 6.11 -43.15 28.82 -5.47%
EY 3.78 0.13 -3.15 5.17 16.38 -2.32 3.47 5.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.10 2.43 1.89 4.52 44.29 0.00 -

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