[MAS] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -21.7%
YoY- -71.55%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 14,096,533 14,956,476 13,186,773 13,630,992 13,219,296 10,956,589 15,525,032 -1.59%
PBT -1,751,162 -1,086,469 -637,282 -1,612,269 31,646 -143,090 286,589 -
Tax -13,790 -16,217 -6,113 -47,010 -17,113 -14,277 -21,156 -6.88%
NP -1,764,953 -1,102,686 -643,396 -1,659,280 14,533 -157,368 265,433 -
-
NP to SH -1,768,722 -1,106,996 -645,276 -1,662,138 11,402 -160,109 264,176 -
-
Tax Rate - - - - 54.08% - 7.38% -
Total Cost 15,861,486 16,059,162 13,830,169 15,290,272 13,204,762 11,113,957 15,259,598 0.64%
-
Net Worth 2,506,061 3,236,344 2,139,036 2,306,050 3,104,059 116,999 4,126,358 -7.97%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 2,506,061 3,236,344 2,139,036 2,306,050 3,104,059 116,999 4,126,358 -7.97%
NOSH 16,707,077 12,447,481 3,342,244 3,342,101 3,167,407 1,671,426 1,670,590 46.75%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -12.52% -7.37% -4.88% -12.17% 0.11% -1.44% 1.71% -
ROE -70.58% -34.21% -30.17% -72.08% 0.37% -136.85% 6.40% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 84.37 120.16 394.55 407.86 417.35 655.52 929.31 -32.94%
EPS -10.59 -8.89 -19.31 -49.73 0.36 -7.80 15.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.26 0.64 0.69 0.98 0.07 2.47 -37.29%
Adjusted Per Share Value based on latest NOSH - 16,686,222
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 84.42 89.57 78.97 81.63 79.16 65.61 92.97 -1.59%
EPS -10.59 -6.63 -3.86 -9.95 0.07 -0.96 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1501 0.1938 0.1281 0.1381 0.1859 0.007 0.2471 -7.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.26 0.335 1.01 1.33 2.33 2.98 3.44 -
P/RPS 0.31 0.28 0.26 0.33 0.56 0.45 0.37 -2.90%
P/EPS -2.46 -3.77 -5.23 -2.67 647.22 -31.11 21.75 -
EY -40.72 -26.55 -19.12 -37.39 0.15 -3.21 4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.29 1.58 1.93 2.38 42.57 1.39 3.71%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 18/11/13 27/11/12 21/11/11 25/11/10 25/11/09 28/11/08 -
Price 0.265 0.345 1.01 1.36 2.06 3.10 2.56 -
P/RPS 0.31 0.29 0.26 0.33 0.49 0.47 0.28 1.71%
P/EPS -2.50 -3.88 -5.23 -2.73 572.22 -32.36 16.19 -
EY -39.95 -25.78 -19.12 -36.57 0.17 -3.09 6.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.33 1.58 1.97 2.10 44.29 1.04 9.26%

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