[MAS] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 143.62%
YoY- 177.8%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 3,477,175 3,190,428 3,673,138 3,399,569 3,212,935 3,301,967 3,388,069 1.75%
PBT -509,411 -238,251 258,301 236,074 -532,591 320,251 599,150 -
Tax -16,347 -3,439 -31,854 -2,176 -970 -9,689 41,824 -
NP -525,758 -241,690 226,447 233,898 -533,561 310,562 640,974 -
-
NP to SH -526,680 -242,339 225,918 233,233 -534,729 310,047 640,121 -
-
Tax Rate - - 12.33% 0.92% - 3.03% -6.98% -
Total Cost 4,002,933 3,432,118 3,446,691 3,165,671 3,746,496 2,991,405 2,747,095 28.61%
-
Net Worth 2,807,177 3,309,180 3,509,081 3,274,618 3,141,532 3,176,233 701,769 152.63%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 2,807,177 3,309,180 3,509,081 3,274,618 3,141,532 3,176,233 701,769 152.63%
NOSH 3,341,878 3,342,606 3,341,982 3,341,446 3,342,056 2,913,975 1,670,879 58.94%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -15.12% -7.58% 6.16% 6.88% -16.61% 9.41% 18.92% -
ROE -18.76% -7.32% 6.44% 7.12% -17.02% 9.76% 91.22% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 104.05 95.45 109.91 101.74 96.14 113.31 202.77 -35.98%
EPS -15.76 -7.25 6.76 6.98 -16.00 10.64 31.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.99 1.05 0.98 0.94 1.09 0.42 58.94%
Adjusted Per Share Value based on latest NOSH - 3,341,446
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.82 19.11 22.00 20.36 19.24 19.77 20.29 1.73%
EPS -3.15 -1.45 1.35 1.40 -3.20 1.86 3.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1681 0.1982 0.2101 0.1961 0.1881 0.1902 0.042 152.72%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.54 1.84 2.09 2.33 2.07 2.15 2.72 -
P/RPS 1.48 1.93 1.90 2.29 2.15 1.90 1.34 6.86%
P/EPS -9.77 -25.38 30.92 33.38 -12.94 20.21 7.10 -
EY -10.23 -3.94 3.23 3.00 -7.73 4.95 14.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.86 1.99 2.38 2.20 1.97 6.48 -57.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 25/05/11 25/02/11 25/11/10 16/08/10 17/05/10 22/02/10 -
Price 1.64 1.58 1.92 2.06 2.28 2.06 1.90 -
P/RPS 1.58 1.66 1.75 2.02 2.37 1.82 0.94 41.50%
P/EPS -10.41 -21.79 28.40 29.51 -14.25 19.36 4.96 -
EY -9.61 -4.59 3.52 3.39 -7.02 5.17 20.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.60 1.83 2.10 2.43 1.89 4.52 -42.99%

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