[MAS] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 2.53%
YoY- -367.92%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 13,825,681 13,901,420 13,892,772 13,736,700 13,472,460 13,583,999 13,302,540 2.60%
PBT -2,443,964 -2,512,885 -950,901 -253,287 -276,467 282,035 622,884 -
Tax -7,046 -8,440 -67,112 -53,816 -38,439 -44,689 28,989 -
NP -2,451,010 -2,521,325 -1,018,013 -307,103 -314,906 237,346 651,873 -
-
NP to SH -2,453,442 -2,523,988 -1,020,686 -309,868 -317,917 234,469 648,672 -
-
Tax Rate - - - - - 15.85% -4.65% -
Total Cost 16,276,691 16,422,745 14,910,785 14,043,803 13,787,366 13,346,653 12,650,667 18.27%
-
Net Worth 935,837 1,069,499 2,306,043 2,807,177 3,309,180 3,509,081 3,274,618 -56.57%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 935,837 1,069,499 2,306,043 2,807,177 3,309,180 3,509,081 3,274,618 -56.57%
NOSH 3,342,276 3,342,187 3,342,092 3,341,878 3,342,606 3,341,982 3,341,446 0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -17.73% -18.14% -7.33% -2.24% -2.34% 1.75% 4.90% -
ROE -262.17% -236.00% -44.26% -11.04% -9.61% 6.68% 19.81% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 413.66 415.94 415.69 411.05 403.05 406.47 398.11 2.58%
EPS -73.41 -75.52 -30.54 -9.27 -9.51 7.02 19.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.32 0.69 0.84 0.99 1.05 0.98 -56.58%
Adjusted Per Share Value based on latest NOSH - 3,341,878
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 82.79 83.25 83.20 82.26 80.68 81.35 79.66 2.60%
EPS -14.69 -15.11 -6.11 -1.86 -1.90 1.40 3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.056 0.064 0.1381 0.1681 0.1982 0.2101 0.1961 -56.60%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.34 1.30 1.33 1.54 1.84 2.09 2.33 -
P/RPS 0.32 0.31 0.32 0.37 0.46 0.51 0.59 -33.46%
P/EPS -1.83 -1.72 -4.35 -16.61 -19.35 29.79 12.00 -
EY -54.78 -58.09 -22.96 -6.02 -5.17 3.36 8.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.79 4.06 1.93 1.83 1.86 1.99 2.38 59.33%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 29/02/12 21/11/11 23/08/11 25/05/11 25/02/11 25/11/10 -
Price 1.02 1.43 1.36 1.64 1.58 1.92 2.06 -
P/RPS 0.25 0.34 0.33 0.40 0.39 0.47 0.52 -38.60%
P/EPS -1.39 -1.89 -4.45 -17.69 -16.61 27.37 10.61 -
EY -71.97 -52.81 -22.46 -5.65 -6.02 3.65 9.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 4.47 1.97 1.95 1.60 1.83 2.10 44.24%

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