[MAS] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -51.56%
YoY- 144.38%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,673,138 3,399,569 3,212,935 3,301,967 3,388,069 2,944,113 2,546,942 27.56%
PBT 258,301 236,074 -532,591 320,251 599,150 -297,223 896,146 -56.26%
Tax -31,854 -2,176 -970 -9,689 41,824 -1,839 -20,457 34.23%
NP 226,447 233,898 -533,561 310,562 640,974 -299,062 875,689 -59.31%
-
NP to SH 225,918 233,233 -534,729 310,047 640,121 -299,781 874,944 -59.35%
-
Tax Rate 12.33% 0.92% - 3.03% -6.98% - 2.28% -
Total Cost 3,446,691 3,165,671 3,746,496 2,991,405 2,747,095 3,243,175 1,671,253 61.80%
-
Net Worth 3,509,081 3,274,618 3,141,532 3,176,233 701,769 116,974 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,509,081 3,274,618 3,141,532 3,176,233 701,769 116,974 0 -
NOSH 3,341,982 3,341,446 3,342,056 2,913,975 1,670,879 1,671,070 1,671,145 58.53%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.16% 6.88% -16.61% 9.41% 18.92% -10.16% 34.38% -
ROE 6.44% 7.12% -17.02% 9.76% 91.22% -256.28% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 109.91 101.74 96.14 113.31 202.77 176.18 152.41 -19.53%
EPS 6.76 6.98 -16.00 10.64 31.17 -14.60 42.61 -70.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.98 0.94 1.09 0.42 0.07 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,913,975
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.00 20.36 19.24 19.77 20.29 17.63 15.25 27.58%
EPS 1.35 1.40 -3.20 1.86 3.83 -1.80 5.24 -59.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2101 0.1961 0.1881 0.1902 0.042 0.007 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.09 2.33 2.07 2.15 2.72 2.98 3.06 -
P/RPS 1.90 2.29 2.15 1.90 1.34 1.69 2.01 -3.67%
P/EPS 30.92 33.38 -12.94 20.21 7.10 -16.61 5.84 202.85%
EY 3.23 3.00 -7.73 4.95 14.08 -6.02 17.11 -66.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.38 2.20 1.97 6.48 42.57 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 16/08/10 17/05/10 22/02/10 25/11/09 06/08/09 -
Price 1.92 2.06 2.28 2.06 1.90 3.10 3.10 -
P/RPS 1.75 2.02 2.37 1.82 0.94 1.76 2.03 -9.39%
P/EPS 28.40 29.51 -14.25 19.36 4.96 -17.28 5.92 183.63%
EY 3.52 3.39 -7.02 5.17 20.16 -5.79 16.89 -64.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.10 2.43 1.89 4.52 44.29 0.00 -

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