[MAS] YoY Annualized Quarter 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- -513.43%
YoY- -178.16%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 14,402,712 14,149,032 12,458,756 12,761,712 13,207,868 10,891,784 15,001,536 -0.67%
PBT -1,756,596 -1,113,828 -677,320 -953,004 1,281,004 -2,838,164 537,156 -
Tax -13,120 -580 -8,180 -13,756 -38,756 46,348 -55,036 -21.24%
NP -1,769,716 -1,114,408 -685,500 -966,760 1,242,248 -2,791,816 482,120 -
-
NP to SH -1,773,568 -1,115,308 -687,172 -969,356 1,240,188 -2,794,184 480,244 -
-
Tax Rate - - - - 3.03% - 10.25% -
Total Cost 16,172,428 15,263,440 13,144,256 13,728,472 11,965,620 13,683,600 14,519,416 1.81%
-
Net Worth 3,513,672 1,872,219 935,837 3,309,180 3,176,233 -451,231 4,057,694 -2.36%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 3,513,672 1,872,219 935,837 3,309,180 3,176,233 -451,231 4,057,694 -2.36%
NOSH 16,731,772 3,343,249 3,342,276 3,342,606 2,913,975 1,671,228 1,669,833 46.80%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -12.29% -7.88% -5.50% -7.58% 9.41% -25.63% 3.21% -
ROE -50.48% -59.57% -73.43% -29.29% 39.05% 0.00% 11.84% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 86.08 423.21 372.76 381.79 453.26 651.72 898.39 -32.34%
EPS -10.60 -15.72 -20.56 -29.00 42.56 -136.08 28.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.56 0.28 0.99 1.09 -0.27 2.43 -33.49%
Adjusted Per Share Value based on latest NOSH - 3,342,606
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 86.25 84.73 74.61 76.42 79.09 65.22 89.84 -0.67%
EPS -10.62 -6.68 -4.12 -5.80 7.43 -16.73 2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2104 0.1121 0.056 0.1982 0.1902 -0.027 0.243 -2.37%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.21 0.765 1.34 1.84 2.15 2.87 3.54 -
P/RPS 0.24 0.18 0.36 0.48 0.47 0.44 0.39 -7.76%
P/EPS -1.98 -2.29 -6.52 -6.34 5.05 -1.72 12.31 -
EY -50.48 -43.61 -15.34 -15.76 19.80 -58.26 8.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.37 4.79 1.86 1.97 0.00 1.46 -6.10%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 15/05/14 29/05/13 22/05/12 25/05/11 17/05/10 12/06/09 20/05/08 -
Price 0.21 0.405 1.02 1.58 2.06 3.26 3.70 -
P/RPS 0.24 0.10 0.27 0.41 0.45 0.50 0.41 -8.53%
P/EPS -1.98 -1.21 -4.96 -5.45 4.84 -1.95 12.87 -
EY -50.48 -82.37 -20.16 -18.35 20.66 -51.29 7.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.72 3.64 1.60 1.89 0.00 1.52 -6.73%

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