[MAS] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
12-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -1612.66%
YoY- -681.83%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,388,069 2,944,113 2,546,942 2,722,946 3,866,436 4,119,278 3,774,112 -6.92%
PBT 599,150 -297,223 896,146 -709,541 49,841 19,683 60,970 356.88%
Tax 41,824 -1,839 -20,457 11,587 -3,219 18,884 -20,992 -
NP 640,974 -299,062 875,689 -697,954 46,622 38,567 39,978 532.63%
-
NP to SH 640,121 -299,781 874,944 -698,546 46,180 38,093 39,978 532.07%
-
Tax Rate -6.98% - 2.28% - 6.46% -95.94% 34.43% -
Total Cost 2,747,095 3,243,175 1,671,253 3,420,900 3,819,814 4,080,711 3,734,134 -18.46%
-
Net Worth 701,769 116,974 0 -451,231 4,182,971 4,126,741 4,081,435 -68.97%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 701,769 116,974 0 -451,231 4,182,971 4,126,741 4,081,435 -68.97%
NOSH 1,670,879 1,671,070 1,671,145 1,671,228 1,673,188 1,670,745 1,672,719 -0.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.92% -10.16% 34.38% -25.63% 1.21% 0.94% 1.06% -
ROE 91.22% -256.28% 0.00% 0.00% 1.10% 0.92% 0.98% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 202.77 176.18 152.41 162.93 231.08 246.55 225.63 -6.85%
EPS 31.17 -14.60 42.61 -34.02 2.76 2.28 2.39 451.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.07 0.00 -0.27 2.50 2.47 2.44 -68.95%
Adjusted Per Share Value based on latest NOSH - 1,671,228
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.29 17.63 15.25 16.31 23.15 24.67 22.60 -6.91%
EPS 3.83 -1.80 5.24 -4.18 0.28 0.23 0.24 530.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.007 0.00 -0.027 0.2505 0.2471 0.2444 -68.99%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.72 2.98 3.06 2.87 3.06 3.44 3.10 -
P/RPS 1.34 1.69 2.01 1.76 1.32 1.40 1.37 -1.46%
P/EPS 7.10 -16.61 5.84 -6.87 110.87 150.88 129.71 -85.50%
EY 14.08 -6.02 17.11 -14.56 0.90 0.66 0.77 590.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.48 42.57 0.00 0.00 1.22 1.39 1.27 195.50%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 25/11/09 06/08/09 12/06/09 26/02/09 28/11/08 18/08/08 -
Price 1.90 3.10 3.10 3.26 2.70 2.56 3.60 -
P/RPS 0.94 1.76 2.03 2.00 1.17 1.04 1.60 -29.78%
P/EPS 4.96 -17.28 5.92 -7.80 97.83 112.28 150.63 -89.66%
EY 20.16 -5.79 16.89 -12.82 1.02 0.89 0.66 871.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.52 44.29 0.00 0.00 1.08 1.04 1.48 110.07%

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