[MAS] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 75.44%
YoY- 82.86%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 15,087,628 14,658,864 14,178,982 13,756,413 13,568,257 13,649,580 13,825,681 5.99%
PBT -761,689 -352,078 -533,926 -424,799 -1,781,645 -2,282,288 -2,443,964 -53.99%
Tax -13,515 -12,382 -4,036 -5,936 22,233 8,358 -7,046 54.31%
NP -775,204 -364,460 -537,962 -430,735 -1,759,412 -2,273,930 -2,451,010 -53.54%
-
NP to SH -778,875 -366,352 -539,618 -432,584 -1,761,341 -2,276,010 -2,453,442 -53.43%
-
Tax Rate - - - - - - - -
Total Cost 15,862,832 15,023,324 14,716,944 14,187,148 15,327,669 15,923,510 16,276,691 -1.70%
-
Net Worth 4,338,417 3,790,381 1,872,219 2,134,981 2,138,176 1,503,938 935,837 177.76%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 4,338,417 3,790,381 1,872,219 2,134,981 2,138,176 1,503,938 935,837 177.76%
NOSH 16,686,222 13,537,077 3,343,249 3,335,909 3,340,900 3,342,086 3,342,276 191.82%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -5.14% -2.49% -3.79% -3.13% -12.97% -16.66% -17.73% -
ROE -17.95% -9.67% -28.82% -20.26% -82.38% -151.34% -262.17% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 90.42 108.29 424.11 412.37 406.13 408.41 413.66 -63.67%
EPS -4.67 -2.71 -16.14 -12.97 -52.72 -68.10 -73.41 -84.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.28 0.56 0.64 0.64 0.45 0.28 -4.81%
Adjusted Per Share Value based on latest NOSH - 3,335,909
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 90.35 87.78 84.91 82.38 81.25 81.74 82.79 5.99%
EPS -4.66 -2.19 -3.23 -2.59 -10.55 -13.63 -14.69 -53.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2598 0.227 0.1121 0.1279 0.128 0.0901 0.056 177.90%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.335 0.305 0.765 0.71 1.01 1.09 1.34 -
P/RPS 0.37 0.28 0.18 0.17 0.25 0.27 0.32 10.15%
P/EPS -7.18 -11.27 -4.74 -5.48 -1.92 -1.60 -1.83 148.55%
EY -13.93 -8.87 -21.10 -18.26 -52.20 -62.48 -54.78 -59.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.09 1.37 1.11 1.58 2.42 4.79 -58.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 20/08/13 29/05/13 28/02/13 27/11/12 14/08/12 22/05/12 -
Price 0.345 0.34 0.405 0.735 1.01 1.07 1.02 -
P/RPS 0.38 0.31 0.10 0.18 0.25 0.26 0.25 32.16%
P/EPS -7.39 -12.56 -2.51 -5.67 -1.92 -1.57 -1.39 204.30%
EY -13.53 -7.96 -39.85 -17.64 -52.20 -63.65 -71.97 -67.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.21 0.72 1.15 1.58 2.38 3.64 -48.85%

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