[MAS] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 93.19%
YoY- 29.11%
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 3,600,678 3,537,258 3,114,689 3,190,428 3,301,967 2,722,946 3,750,384 -0.67%
PBT -439,149 -278,457 -169,330 -238,251 320,251 -709,541 134,289 -
Tax -3,280 -145 -2,045 -3,439 -9,689 11,587 -13,759 -21.24%
NP -442,429 -278,602 -171,375 -241,690 310,562 -697,954 120,530 -
-
NP to SH -443,392 -278,827 -171,793 -242,339 310,047 -698,546 120,061 -
-
Tax Rate - - - - 3.03% - 10.25% -
Total Cost 4,043,107 3,815,860 3,286,064 3,432,118 2,991,405 3,420,900 3,629,854 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 -12.62% -14.89% -18.36% -7.32% 9.76% 0.00% 2.96% -
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 21.52 105.80 93.19 95.45 113.31 162.93 224.60 -32.34%
EPS -2.65 -3.93 -5.14 -7.25 10.64 -34.02 7.19 -
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 - 3,342,276
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 21.56 21.18 18.65 19.11 19.77 16.31 22.46 -0.67%
EPS -2.66 -1.67 -1.03 -1.45 1.86 -4.18 0.72 -
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 0.98 0.72 1.44 1.93 1.90 1.76 1.58 -7.64%
P/EPS -7.92 -9.17 -26.07 -25.38 20.21 -6.87 49.24 -
EY -12.62 -10.90 -3.84 -3.94 4.95 -14.56 2.03 -
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 0.98 0.38 1.09 1.66 1.82 2.00 1.65 -8.31%
P/EPS -7.92 -4.86 -19.84 -21.79 19.36 -7.80 51.46 -
EY -12.62 -20.59 -5.04 -4.59 5.17 -12.82 1.94 -
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