[MAS] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 460.85%
YoY- 940.22%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 13,736,700 13,472,460 13,583,999 13,302,540 12,847,084 12,181,091 11,602,070 11.95%
PBT -253,287 -276,467 282,035 622,884 89,587 1,518,324 488,532 -
Tax -53,816 -38,439 -44,689 28,989 29,326 9,839 31,115 -
NP -307,103 -314,906 237,346 651,873 118,913 1,528,163 519,647 -
-
NP to SH -309,868 -317,917 234,469 648,672 115,658 1,525,331 516,738 -
-
Tax Rate - - 15.85% -4.65% -32.73% -0.65% -6.37% -
Total Cost 14,043,803 13,787,366 13,346,653 12,650,667 12,728,171 10,652,928 11,082,423 17.15%
-
Net Worth 2,807,177 3,309,180 3,509,081 3,274,618 3,141,532 3,176,233 701,769 152.63%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 2,807,177 3,309,180 3,509,081 3,274,618 3,141,532 3,176,233 701,769 152.63%
NOSH 3,341,878 3,342,606 3,341,982 3,341,446 3,342,056 2,913,975 1,670,879 58.94%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -2.24% -2.34% 1.75% 4.90% 0.93% 12.55% 4.48% -
ROE -11.04% -9.61% 6.68% 19.81% 3.68% 48.02% 73.63% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 411.05 403.05 406.47 398.11 384.41 418.02 694.37 -29.56%
EPS -9.27 -9.51 7.02 19.41 3.46 52.35 30.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.99 1.05 0.98 0.94 1.09 0.42 58.94%
Adjusted Per Share Value based on latest NOSH - 3,341,446
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 82.26 80.68 81.35 79.66 76.93 72.95 69.48 11.94%
EPS -1.86 -1.90 1.40 3.88 0.69 9.13 3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1681 0.1982 0.2101 0.1961 0.1881 0.1902 0.042 152.72%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.54 1.84 2.09 2.33 2.07 2.15 2.72 -
P/RPS 0.37 0.46 0.51 0.59 0.54 0.51 0.39 -3.45%
P/EPS -16.61 -19.35 29.79 12.00 59.81 4.11 8.80 -
EY -6.02 -5.17 3.36 8.33 1.67 24.35 11.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.86 1.99 2.38 2.20 1.97 6.48 -57.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 25/05/11 25/02/11 25/11/10 16/08/10 17/05/10 22/02/10 -
Price 1.64 1.58 1.92 2.06 2.28 2.06 1.90 -
P/RPS 0.40 0.39 0.47 0.52 0.59 0.49 0.27 30.04%
P/EPS -17.69 -16.61 27.37 10.61 65.88 3.94 6.14 -
EY -5.65 -6.02 3.65 9.42 1.52 25.41 16.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.60 1.83 2.10 2.43 1.89 4.52 -42.99%

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