[MAS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -144.55%
YoY- -160.61%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 13,186,773 13,630,992 13,219,296 10,956,589 15,525,032 14,856,561 12,965,520 0.28%
PBT -637,282 -1,612,269 31,646 -143,090 286,589 849,462 -288,244 14.12%
Tax -6,113 -47,010 -17,113 -14,277 -21,156 -35,476 -52,789 -30.16%
NP -643,396 -1,659,280 14,533 -157,368 265,433 813,986 -341,033 11.14%
-
NP to SH -645,276 -1,662,138 11,402 -160,109 264,176 812,657 -343,872 11.04%
-
Tax Rate - - 54.08% - 7.38% 4.18% - -
Total Cost 13,830,169 15,290,272 13,204,762 11,113,957 15,259,598 14,042,574 13,306,553 0.64%
-
Net Worth 2,139,036 2,306,050 3,104,059 116,999 4,126,358 2,797,122 1,253,177 9.31%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,139,036 2,306,050 3,104,059 116,999 4,126,358 2,797,122 1,253,177 9.31%
NOSH 3,342,244 3,342,101 3,167,407 1,671,426 1,670,590 1,398,561 1,253,177 17.74%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -4.88% -12.17% 0.11% -1.44% 1.71% 5.48% -2.63% -
ROE -30.17% -72.08% 0.37% -136.85% 6.40% 29.05% -27.44% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 394.55 407.86 417.35 655.52 929.31 1,062.27 1,034.61 -14.83%
EPS -19.31 -49.73 0.36 -7.80 15.81 58.11 -24.59 -3.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.69 0.98 0.07 2.47 2.00 1.00 -7.16%
Adjusted Per Share Value based on latest NOSH - 1,671,070
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 78.97 81.63 79.16 65.61 92.97 88.97 77.64 0.28%
EPS -3.86 -9.95 0.07 -0.96 1.58 4.87 -2.06 11.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1281 0.1381 0.1859 0.007 0.2471 0.1675 0.075 9.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.01 1.33 2.33 2.98 3.44 4.30 3.50 -
P/RPS 0.26 0.33 0.56 0.45 0.37 0.40 0.34 -4.36%
P/EPS -5.23 -2.67 647.22 -31.11 21.75 7.40 -12.76 -13.80%
EY -19.12 -37.39 0.15 -3.21 4.60 13.51 -7.84 16.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.93 2.38 42.57 1.39 2.15 3.50 -12.40%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 21/11/11 25/11/10 25/11/09 28/11/08 26/11/07 28/11/06 -
Price 1.01 1.36 2.06 3.10 2.56 4.58 4.30 -
P/RPS 0.26 0.33 0.49 0.47 0.28 0.43 0.42 -7.67%
P/EPS -5.23 -2.73 572.22 -32.36 16.19 7.88 -15.67 -16.70%
EY -19.12 -36.57 0.17 -3.09 6.18 12.69 -6.38 20.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.97 2.10 44.29 1.04 2.29 4.30 -15.35%

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