[MAS] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -136.23%
YoY- -225.03%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 14,636,426 12,831,526 13,335,206 13,029,804 10,546,656 15,048,992 14,055,410 0.67%
PBT -888,688 -1,034,130 -1,495,324 -424,680 379,808 390,518 526,862 -
Tax -18,866 -5,978 -39,572 -21,318 -17,738 -69,502 -35,004 -9.78%
NP -907,554 -1,040,108 -1,534,896 -445,998 362,070 321,016 491,858 -
-
NP to SH -909,616 -1,042,084 -1,538,038 -449,364 359,396 320,078 491,116 -
-
Tax Rate - - - - 4.67% 17.80% 6.64% -
Total Cost 15,543,980 13,871,634 14,870,102 13,475,802 10,184,586 14,727,976 13,563,552 2.29%
-
Net Worth 2,887,669 1,503,969 2,807,370 2,941,519 0 4,076,150 1,253,486 14.90%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 440,224 -
Div Payout % - - - - - - 89.64% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 2,887,669 1,503,969 2,807,370 2,941,519 0 4,076,150 1,253,486 14.90%
NOSH 10,313,106 3,342,155 3,342,107 3,129,275 1,670,834 1,670,553 1,253,486 42.03%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -6.20% -8.11% -11.51% -3.42% 3.43% 2.13% 3.50% -
ROE -31.50% -69.29% -54.79% -15.28% 0.00% 7.85% 39.18% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 141.92 383.93 399.01 416.38 631.22 900.84 1,121.31 -29.12%
EPS -8.82 -31.18 -46.02 -14.36 17.50 19.16 35.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 35.12 -
NAPS 0.28 0.45 0.84 0.94 0.00 2.44 1.00 -19.10%
Adjusted Per Share Value based on latest NOSH - 3,342,056
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 87.65 76.84 79.86 78.03 63.16 90.12 84.17 0.67%
EPS -5.45 -6.24 -9.21 -2.69 2.15 1.92 2.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.64 -
NAPS 0.1729 0.0901 0.1681 0.1762 0.00 0.2441 0.0751 14.89%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.305 1.09 1.54 2.07 3.06 3.10 5.90 -
P/RPS 0.21 0.28 0.39 0.50 0.48 0.34 0.53 -14.28%
P/EPS -3.46 -3.50 -3.35 -14.42 14.23 16.18 15.06 -
EY -28.92 -28.61 -29.88 -6.94 7.03 6.18 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.95 -
P/NAPS 1.09 2.42 1.83 2.20 0.00 1.27 5.90 -24.51%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 14/08/12 23/08/11 16/08/10 06/08/09 18/08/08 27/08/07 -
Price 0.34 1.07 1.64 2.28 3.10 3.60 4.80 -
P/RPS 0.24 0.28 0.41 0.55 0.49 0.40 0.43 -9.25%
P/EPS -3.85 -3.43 -3.56 -15.88 14.41 18.79 12.25 -
EY -25.94 -29.14 -28.06 -6.30 6.94 5.32 8.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.32 -
P/NAPS 1.21 2.38 1.95 2.43 0.00 1.48 4.80 -20.50%

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