[MAS] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 62.22%
YoY- -59.02%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 10,572,400 7,190,762 3,600,678 15,121,204 11,217,357 7,318,213 3,537,258 107.35%
PBT -1,313,372 -741,767 -439,149 -1,152,788 -814,852 -444,344 -278,457 180.98%
Tax -10,343 -6,336 -3,280 -16,051 -12,163 -9,433 -145 1615.50%
NP -1,323,715 -748,103 -442,429 -1,168,839 -827,015 -453,777 -278,602 182.35%
-
NP to SH -1,326,542 -750,431 -443,392 -1,173,687 -830,247 -454,808 -278,827 182.60%
-
Tax Rate - - - - - - - -
Total Cost 11,896,115 7,938,865 4,043,107 16,290,043 12,044,372 7,771,990 3,815,860 113.25%
-
Net Worth 2,506,061 3,175,543 3,513,672 3,241,483 3,236,344 2,887,669 1,872,219 21.43%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,506,061 3,175,543 3,513,672 3,241,483 3,236,344 2,887,669 1,872,219 21.43%
NOSH 16,707,077 16,713,386 16,731,772 13,506,180 12,447,481 10,313,106 3,343,249 192.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -12.52% -10.40% -12.29% -7.73% -7.37% -6.20% -7.88% -
ROE -52.93% -23.63% -12.62% -36.21% -25.65% -15.75% -14.89% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 63.28 43.02 21.52 111.96 90.12 70.96 105.80 -28.98%
EPS -7.94 -4.49 -2.65 -8.69 -6.67 -4.41 -3.93 59.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.19 0.21 0.24 0.26 0.28 0.56 -58.41%
Adjusted Per Share Value based on latest NOSH - 16,731,772
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 63.31 43.06 21.56 90.55 67.17 43.82 21.18 107.36%
EPS -7.94 -4.49 -2.66 -7.03 -4.97 -2.72 -1.67 182.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1501 0.1902 0.2104 0.1941 0.1938 0.1729 0.1121 21.46%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.26 0.20 0.21 0.31 0.335 0.305 0.765 -
P/RPS 0.41 0.46 0.98 0.28 0.37 0.43 0.72 -31.27%
P/EPS -3.27 -4.45 -7.92 -3.57 -5.02 -6.92 -9.17 -49.68%
EY -30.54 -22.45 -12.62 -28.03 -19.91 -14.46 -10.90 98.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.05 1.00 1.29 1.29 1.09 1.37 16.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 15/05/14 18/02/14 18/11/13 20/08/13 29/05/13 -
Price 0.265 0.25 0.21 0.31 0.345 0.34 0.405 -
P/RPS 0.42 0.58 0.98 0.28 0.38 0.48 0.38 6.89%
P/EPS -3.34 -5.57 -7.92 -3.57 -5.17 -7.71 -4.86 -22.10%
EY -29.96 -17.96 -12.62 -28.03 -19.33 -12.97 -20.59 28.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.32 1.00 1.29 1.33 1.21 0.72 82.04%

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