[MAS] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 38.53%
YoY- 104.02%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,903,082 3,780,956 3,537,258 3,866,332 3,474,318 3,301,074 3,114,689 16.21%
PBT -370,508 -165,887 -278,457 53,163 39,103 -347,735 -169,330 68.46%
Tax -2,730 -9,289 -145 -1,351 -1,597 -943 -2,045 21.21%
NP -373,238 -175,176 -278,602 51,812 37,506 -348,678 -171,375 67.93%
-
NP to SH -375,439 -175,982 -278,827 51,373 37,084 -349,248 -171,793 68.32%
-
Tax Rate - - - 2.54% 4.08% - - -
Total Cost 4,276,320 3,956,132 3,815,860 3,814,520 3,436,812 3,649,752 3,286,064 19.17%
-
Net Worth 4,338,417 3,790,381 1,872,219 2,134,981 2,138,176 1,503,938 935,837 177.76%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 4,338,417 3,790,381 1,872,219 2,134,981 2,138,176 1,503,938 935,837 177.76%
NOSH 16,686,222 13,537,077 3,343,249 3,335,909 3,340,900 3,342,086 3,342,276 191.82%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -9.56% -4.63% -7.88% 1.34% 1.08% -10.56% -5.50% -
ROE -8.65% -4.64% -14.89% 2.41% 1.73% -23.22% -18.36% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.39 27.93 105.80 115.90 103.99 98.77 93.19 -60.17%
EPS -2.25 -1.30 -3.93 1.54 1.11 -10.45 -5.14 -42.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.28 0.56 0.64 0.64 0.45 0.28 -4.81%
Adjusted Per Share Value based on latest NOSH - 3,335,909
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.37 22.64 21.18 23.15 20.81 19.77 18.65 16.21%
EPS -2.25 -1.05 -1.67 0.31 0.22 -2.09 -1.03 68.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2598 0.227 0.1121 0.1279 0.128 0.0901 0.056 177.90%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.335 0.305 0.765 0.71 1.01 1.09 1.34 -
P/RPS 1.43 1.09 0.72 0.61 0.97 1.10 1.44 -0.46%
P/EPS -14.89 -23.46 -9.17 46.10 90.99 -10.43 -26.07 -31.13%
EY -6.72 -4.26 -10.90 2.17 1.10 -9.59 -3.84 45.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.09 1.37 1.11 1.58 2.42 4.79 -58.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 20/08/13 29/05/13 28/02/13 27/11/12 14/08/12 22/05/12 -
Price 0.345 0.34 0.405 0.735 1.01 1.07 1.02 -
P/RPS 1.47 1.22 0.38 0.63 0.97 1.08 1.09 22.04%
P/EPS -15.33 -26.15 -4.86 47.73 90.99 -10.24 -19.84 -15.78%
EY -6.52 -3.82 -20.59 2.10 1.10 -9.77 -5.04 18.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.21 0.72 1.15 1.58 2.38 3.64 -48.85%

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