[MAS] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -51.65%
YoY- 32.25%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 14,381,524 14,636,426 12,831,526 13,335,206 13,029,804 10,546,656 15,048,992 -0.75%
PBT -1,483,534 -888,688 -1,034,130 -1,495,324 -424,680 379,808 390,518 -
Tax -12,672 -18,866 -5,978 -39,572 -21,318 -17,738 -69,502 -24.68%
NP -1,496,206 -907,554 -1,040,108 -1,534,896 -445,998 362,070 321,016 -
-
NP to SH -1,500,862 -909,616 -1,042,084 -1,538,038 -449,364 359,396 320,078 -
-
Tax Rate - - - - - 4.67% 17.80% -
Total Cost 15,877,730 15,543,980 13,871,634 14,870,102 13,475,802 10,184,586 14,727,976 1.26%
-
Net Worth 3,175,543 2,887,669 1,503,969 2,807,370 2,941,519 0 4,076,150 -4.07%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 3,175,543 2,887,669 1,503,969 2,807,370 2,941,519 0 4,076,150 -4.07%
NOSH 16,713,386 10,313,106 3,342,155 3,342,107 3,129,275 1,670,834 1,670,553 46.76%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -10.40% -6.20% -8.11% -11.51% -3.42% 3.43% 2.13% -
ROE -47.26% -31.50% -69.29% -54.79% -15.28% 0.00% 7.85% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 86.05 141.92 383.93 399.01 416.38 631.22 900.84 -32.37%
EPS -8.98 -8.82 -31.18 -46.02 -14.36 17.50 19.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.28 0.45 0.84 0.94 0.00 2.44 -34.64%
Adjusted Per Share Value based on latest NOSH - 3,342,086
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 86.12 87.65 76.84 79.86 78.03 63.16 90.12 -0.75%
EPS -8.99 -5.45 -6.24 -9.21 -2.69 2.15 1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.1729 0.0901 0.1681 0.1762 0.00 0.2441 -4.07%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.20 0.305 1.09 1.54 2.07 3.06 3.10 -
P/RPS 0.23 0.21 0.28 0.39 0.50 0.48 0.34 -6.30%
P/EPS -2.23 -3.46 -3.50 -3.35 -14.42 14.23 16.18 -
EY -44.90 -28.92 -28.61 -29.88 -6.94 7.03 6.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 2.42 1.83 2.20 0.00 1.27 -3.11%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 20/08/13 14/08/12 23/08/11 16/08/10 06/08/09 18/08/08 -
Price 0.25 0.34 1.07 1.64 2.28 3.10 3.60 -
P/RPS 0.29 0.24 0.28 0.41 0.55 0.49 0.40 -5.21%
P/EPS -2.78 -3.85 -3.43 -3.56 -15.88 14.41 18.79 -
EY -35.92 -25.94 -29.14 -28.06 -6.30 6.94 5.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.21 2.38 1.95 2.43 0.00 1.48 -1.88%

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