[MAS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 35.54%
YoY- -62.3%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 15,121,204 11,217,357 7,318,213 3,537,258 13,756,411 9,890,080 6,415,763 76.82%
PBT -1,152,788 -814,852 -444,344 -278,457 -424,801 -477,962 -517,065 70.41%
Tax -16,051 -12,163 -9,433 -145 -5,937 -4,585 -2,989 205.71%
NP -1,168,839 -827,015 -453,777 -278,602 -430,738 -482,547 -520,054 71.32%
-
NP to SH -1,173,687 -830,247 -454,808 -278,827 -432,587 -483,957 -521,042 71.58%
-
Tax Rate - - - - - - - -
Total Cost 16,290,043 12,044,372 7,771,990 3,815,860 14,187,149 10,372,627 6,935,817 76.41%
-
Net Worth 3,241,483 3,236,344 2,887,669 1,872,219 2,139,533 2,139,036 1,503,969 66.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,241,483 3,236,344 2,887,669 1,872,219 2,139,533 2,139,036 1,503,969 66.62%
NOSH 13,506,180 12,447,481 10,313,106 3,343,249 3,343,021 3,342,244 3,342,155 153.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -7.73% -7.37% -6.20% -7.88% -3.13% -4.88% -8.11% -
ROE -36.21% -25.65% -15.75% -14.89% -20.22% -22.63% -34.64% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 111.96 90.12 70.96 105.80 411.50 295.91 191.96 -30.12%
EPS -8.69 -6.67 -4.41 -3.93 -12.94 -14.48 -15.59 -32.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.26 0.28 0.56 0.64 0.64 0.45 -34.15%
Adjusted Per Share Value based on latest NOSH - 3,343,249
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 90.55 67.17 43.82 21.18 82.38 59.23 38.42 76.82%
EPS -7.03 -4.97 -2.72 -1.67 -2.59 -2.90 -3.12 71.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1941 0.1938 0.1729 0.1121 0.1281 0.1281 0.0901 66.56%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.31 0.335 0.305 0.765 0.71 1.01 1.09 -
P/RPS 0.28 0.37 0.43 0.72 0.17 0.34 0.57 -37.66%
P/EPS -3.57 -5.02 -6.92 -9.17 -5.49 -6.98 -6.99 -36.02%
EY -28.03 -19.91 -14.46 -10.90 -18.23 -14.34 -14.30 56.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.29 1.09 1.37 1.11 1.58 2.42 -34.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 18/11/13 20/08/13 29/05/13 28/02/13 27/11/12 14/08/12 -
Price 0.31 0.345 0.34 0.405 0.735 1.01 1.07 -
P/RPS 0.28 0.38 0.48 0.38 0.18 0.34 0.56 -36.92%
P/EPS -3.57 -5.17 -7.71 -4.86 -5.68 -6.98 -6.86 -35.22%
EY -28.03 -19.33 -12.97 -20.59 -17.61 -14.34 -14.57 54.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.33 1.21 0.72 1.15 1.58 2.38 -33.44%

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