[MAS] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -235.59%
YoY- -120.84%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 13,901,420 13,892,772 13,736,700 13,472,460 13,583,999 13,302,540 12,847,084 5.38%
PBT -2,512,885 -950,901 -253,287 -276,467 282,035 622,884 89,587 -
Tax -8,440 -67,112 -53,816 -38,439 -44,689 28,989 29,326 -
NP -2,521,325 -1,018,013 -307,103 -314,906 237,346 651,873 118,913 -
-
NP to SH -2,523,988 -1,020,686 -309,868 -317,917 234,469 648,672 115,658 -
-
Tax Rate - - - - 15.85% -4.65% -32.73% -
Total Cost 16,422,745 14,910,785 14,043,803 13,787,366 13,346,653 12,650,667 12,728,171 18.46%
-
Net Worth 1,069,499 2,306,043 2,807,177 3,309,180 3,509,081 3,274,618 3,141,532 -51.14%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,069,499 2,306,043 2,807,177 3,309,180 3,509,081 3,274,618 3,141,532 -51.14%
NOSH 3,342,187 3,342,092 3,341,878 3,342,606 3,341,982 3,341,446 3,342,056 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -18.14% -7.33% -2.24% -2.34% 1.75% 4.90% 0.93% -
ROE -236.00% -44.26% -11.04% -9.61% 6.68% 19.81% 3.68% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 415.94 415.69 411.05 403.05 406.47 398.11 384.41 5.38%
EPS -75.52 -30.54 -9.27 -9.51 7.02 19.41 3.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.69 0.84 0.99 1.05 0.98 0.94 -51.14%
Adjusted Per Share Value based on latest NOSH - 3,342,606
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 83.25 83.20 82.26 80.68 81.35 79.66 76.93 5.38%
EPS -15.11 -6.11 -1.86 -1.90 1.40 3.88 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.064 0.1381 0.1681 0.1982 0.2101 0.1961 0.1881 -51.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.30 1.33 1.54 1.84 2.09 2.33 2.07 -
P/RPS 0.31 0.32 0.37 0.46 0.51 0.59 0.54 -30.85%
P/EPS -1.72 -4.35 -16.61 -19.35 29.79 12.00 59.81 -
EY -58.09 -22.96 -6.02 -5.17 3.36 8.33 1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 1.93 1.83 1.86 1.99 2.38 2.20 50.28%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 21/11/11 23/08/11 25/05/11 25/02/11 25/11/10 16/08/10 -
Price 1.43 1.36 1.64 1.58 1.92 2.06 2.28 -
P/RPS 0.34 0.33 0.40 0.39 0.47 0.52 0.59 -30.68%
P/EPS -1.89 -4.45 -17.69 -16.61 27.37 10.61 65.88 -
EY -52.81 -22.46 -5.65 -6.02 3.65 9.42 1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.47 1.97 1.95 1.60 1.83 2.10 2.43 49.96%

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