[MAS] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 103.81%
YoY- 107.12%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 11,217,357 9,890,080 10,223,244 9,914,472 8,217,442 11,643,774 11,142,421 0.11%
PBT -814,852 -477,962 -1,209,202 23,735 -107,318 214,942 637,097 -
Tax -12,163 -4,585 -35,258 -12,835 -10,708 -15,867 -26,607 -12.22%
NP -827,015 -482,547 -1,244,460 10,900 -118,026 199,075 610,490 -
-
NP to SH -830,247 -483,957 -1,246,604 8,552 -120,082 198,132 609,493 -
-
Tax Rate - - - 54.08% - 7.38% 4.18% -
Total Cost 12,044,372 10,372,627 11,467,704 9,903,572 8,335,468 11,444,699 10,531,931 2.25%
-
Net Worth 3,236,344 2,139,036 2,306,050 3,104,059 116,999 4,126,358 2,797,122 2.45%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 3,236,344 2,139,036 2,306,050 3,104,059 116,999 4,126,358 2,797,122 2.45%
NOSH 12,447,481 3,342,244 3,342,101 3,167,407 1,671,426 1,670,590 1,398,561 43.90%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -7.37% -4.88% -12.17% 0.11% -1.44% 1.71% 5.48% -
ROE -25.65% -22.63% -54.06% 0.28% -102.63% 4.80% 21.79% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 90.12 295.91 305.89 313.02 491.64 696.99 796.71 -30.43%
EPS -6.67 -14.48 -37.30 0.27 -5.85 11.86 43.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.64 0.69 0.98 0.07 2.47 2.00 -28.80%
Adjusted Per Share Value based on latest NOSH - 3,341,446
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 67.17 59.23 61.22 59.37 49.21 69.73 66.73 0.10%
EPS -4.97 -2.90 -7.47 0.05 -0.72 1.19 3.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1938 0.1281 0.1381 0.1859 0.007 0.2471 0.1675 2.45%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.335 1.01 1.33 2.33 2.98 3.44 4.30 -
P/RPS 0.37 0.34 0.43 0.74 0.61 0.49 0.54 -6.10%
P/EPS -5.02 -6.98 -3.57 862.96 -41.48 29.01 9.87 -
EY -19.91 -14.34 -28.05 0.12 -2.41 3.45 10.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.58 1.93 2.38 42.57 1.39 2.15 -8.15%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 27/11/12 21/11/11 25/11/10 25/11/09 28/11/08 26/11/07 -
Price 0.345 1.01 1.36 2.06 3.10 2.56 4.58 -
P/RPS 0.38 0.34 0.44 0.66 0.63 0.37 0.57 -6.52%
P/EPS -5.17 -6.98 -3.65 762.96 -43.15 21.59 10.51 -
EY -19.33 -14.34 -27.43 0.13 -2.32 4.63 9.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.58 1.97 2.10 44.29 1.04 2.29 -8.65%

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