[MAS] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 32.11%
YoY- 83.9%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 15,181,397 15,117,977 15,087,628 14,658,864 14,178,982 13,756,413 13,568,257 7.78%
PBT -1,313,478 -1,152,786 -761,689 -352,078 -533,926 -424,799 -1,781,645 -18.40%
Tax -19,187 -16,052 -13,515 -12,382 -4,036 -5,936 22,233 -
NP -1,332,665 -1,168,838 -775,204 -364,460 -537,962 -430,735 -1,759,412 -16.92%
-
NP to SH -1,338,251 -1,173,686 -778,875 -366,352 -539,618 -432,584 -1,761,341 -16.74%
-
Tax Rate - - - - - - - -
Total Cost 16,514,062 16,286,815 15,862,832 15,023,324 14,716,944 14,187,148 15,327,669 5.10%
-
Net Worth 3,513,672 4,001,219 4,338,417 3,790,381 1,872,219 2,134,981 2,138,176 39.29%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 3,513,672 4,001,219 4,338,417 3,790,381 1,872,219 2,134,981 2,138,176 39.29%
NOSH 16,731,772 16,671,748 16,686,222 13,537,077 3,343,249 3,335,909 3,340,900 193.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -8.78% -7.73% -5.14% -2.49% -3.79% -3.13% -12.97% -
ROE -38.09% -29.33% -17.95% -9.67% -28.82% -20.26% -82.38% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 90.73 90.68 90.42 108.29 424.11 412.37 406.13 -63.21%
EPS -8.00 -7.04 -4.67 -2.71 -16.14 -12.97 -52.72 -71.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.24 0.26 0.28 0.56 0.64 0.64 -52.45%
Adjusted Per Share Value based on latest NOSH - 13,537,077
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 90.91 90.53 90.35 87.78 84.91 82.38 81.25 7.78%
EPS -8.01 -7.03 -4.66 -2.19 -3.23 -2.59 -10.55 -16.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2104 0.2396 0.2598 0.227 0.1121 0.1279 0.128 39.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.21 0.31 0.335 0.305 0.765 0.71 1.01 -
P/RPS 0.23 0.34 0.37 0.28 0.18 0.17 0.25 -5.41%
P/EPS -2.63 -4.40 -7.18 -11.27 -4.74 -5.48 -1.92 23.36%
EY -38.09 -22.71 -13.93 -8.87 -21.10 -18.26 -52.20 -18.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.29 1.29 1.09 1.37 1.11 1.58 -26.30%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 18/02/14 18/11/13 20/08/13 29/05/13 28/02/13 27/11/12 -
Price 0.21 0.31 0.345 0.34 0.405 0.735 1.01 -
P/RPS 0.23 0.34 0.38 0.31 0.10 0.18 0.25 -5.41%
P/EPS -2.63 -4.40 -7.39 -12.56 -2.51 -5.67 -1.92 23.36%
EY -38.09 -22.71 -13.53 -7.96 -39.85 -17.64 -52.20 -18.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.29 1.33 1.21 0.72 1.15 1.58 -26.30%

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