[MAS] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -112.6%
YoY- 55.78%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 14,990,523 15,181,397 15,117,977 15,087,628 14,658,864 14,178,982 13,756,413 5.91%
PBT -1,450,211 -1,313,478 -1,152,786 -761,689 -352,078 -533,926 -424,799 127.23%
Tax -12,954 -19,187 -16,052 -13,515 -12,382 -4,036 -5,936 68.48%
NP -1,463,165 -1,332,665 -1,168,838 -775,204 -364,460 -537,962 -430,735 126.47%
-
NP to SH -1,469,309 -1,338,251 -1,173,686 -778,875 -366,352 -539,618 -432,584 126.46%
-
Tax Rate - - - - - - - -
Total Cost 16,453,688 16,514,062 16,286,815 15,862,832 15,023,324 14,716,944 14,187,148 10.41%
-
Net Worth 3,170,521 3,513,672 4,001,219 4,338,417 3,790,381 1,872,219 2,134,981 30.25%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 3,170,521 3,513,672 4,001,219 4,338,417 3,790,381 1,872,219 2,134,981 30.25%
NOSH 16,686,956 16,731,772 16,671,748 16,686,222 13,537,077 3,343,249 3,335,909 193.35%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -9.76% -8.78% -7.73% -5.14% -2.49% -3.79% -3.13% -
ROE -46.34% -38.09% -29.33% -17.95% -9.67% -28.82% -20.26% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 89.83 90.73 90.68 90.42 108.29 424.11 412.37 -63.89%
EPS -8.81 -8.00 -7.04 -4.67 -2.71 -16.14 -12.97 -22.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.24 0.26 0.28 0.56 0.64 -55.59%
Adjusted Per Share Value based on latest NOSH - 16,686,222
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 89.77 90.91 90.53 90.35 87.78 84.91 82.38 5.91%
EPS -8.80 -8.01 -7.03 -4.66 -2.19 -3.23 -2.59 126.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1899 0.2104 0.2396 0.2598 0.227 0.1121 0.1279 30.24%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.20 0.21 0.31 0.335 0.305 0.765 0.71 -
P/RPS 0.22 0.23 0.34 0.37 0.28 0.18 0.17 18.81%
P/EPS -2.27 -2.63 -4.40 -7.18 -11.27 -4.74 -5.48 -44.52%
EY -44.03 -38.09 -22.71 -13.93 -8.87 -21.10 -18.26 80.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.00 1.29 1.29 1.09 1.37 1.11 -3.64%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 15/05/14 18/02/14 18/11/13 20/08/13 29/05/13 28/02/13 -
Price 0.25 0.21 0.31 0.345 0.34 0.405 0.735 -
P/RPS 0.28 0.23 0.34 0.38 0.31 0.10 0.18 34.36%
P/EPS -2.84 -2.63 -4.40 -7.39 -12.56 -2.51 -5.67 -37.00%
EY -35.22 -38.09 -22.71 -13.53 -7.96 -39.85 -17.64 58.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.00 1.29 1.33 1.21 0.72 1.15 9.65%

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