[MAS] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -129.62%
YoY- -117.54%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 12,847,084 12,181,091 11,602,070 12,080,437 13,255,602 14,482,772 15,510,210 -11.83%
PBT 89,587 1,518,324 488,532 -60,777 256,129 -579,047 264,783 -51.54%
Tax 29,326 9,839 31,115 -13,928 6,795 6,260 -19,086 -
NP 118,913 1,528,163 519,647 -74,705 262,924 -572,787 245,697 -38.43%
-
NP to SH 115,658 1,525,331 516,738 -77,203 260,671 -574,295 244,312 -39.34%
-
Tax Rate -32.73% -0.65% -6.37% - -2.65% - 7.21% -
Total Cost 12,728,171 10,652,928 11,082,423 12,155,142 12,992,678 15,055,559 15,264,513 -11.43%
-
Net Worth 3,141,532 3,176,233 701,769 116,974 0 -451,231 4,182,971 -17.41%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,141,532 3,176,233 701,769 116,974 0 -451,231 4,182,971 -17.41%
NOSH 3,342,056 2,913,975 1,670,879 1,671,070 1,671,145 1,671,228 1,673,188 58.80%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.93% 12.55% 4.48% -0.62% 1.98% -3.95% 1.58% -
ROE 3.68% 48.02% 73.63% -66.00% 0.00% 0.00% 5.84% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 384.41 418.02 694.37 722.92 793.20 866.59 926.99 -44.48%
EPS 3.46 52.35 30.93 -4.62 15.60 -34.36 14.60 -61.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.09 0.42 0.07 0.00 -0.27 2.50 -47.99%
Adjusted Per Share Value based on latest NOSH - 1,671,070
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 76.93 72.95 69.48 72.34 79.38 86.73 92.88 -11.83%
EPS 0.69 9.13 3.09 -0.46 1.56 -3.44 1.46 -39.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1881 0.1902 0.042 0.007 0.00 -0.027 0.2505 -17.42%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.07 2.15 2.72 2.98 3.06 2.87 3.06 -
P/RPS 0.54 0.51 0.39 0.41 0.39 0.33 0.33 38.98%
P/EPS 59.81 4.11 8.80 -64.50 19.62 -8.35 20.96 101.56%
EY 1.67 24.35 11.37 -1.55 5.10 -11.97 4.77 -50.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.97 6.48 42.57 0.00 0.00 1.22 48.31%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 17/05/10 22/02/10 25/11/09 06/08/09 12/06/09 26/02/09 -
Price 2.28 2.06 1.90 3.10 3.10 3.26 2.70 -
P/RPS 0.59 0.49 0.27 0.43 0.39 0.38 0.29 60.76%
P/EPS 65.88 3.94 6.14 -67.10 19.87 -9.49 18.49 133.82%
EY 1.52 25.41 16.28 -1.49 5.03 -10.54 5.41 -57.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.89 4.52 44.29 0.00 0.00 1.08 71.96%

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