[MAS] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -76.94%
YoY- 116.16%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 3,150,249 11,001,348 10,427,206 9,757,880 8,780,820 8,408,958 7,698,224 -44.85%
PBT 124,197 322,470 326,198 90,016 345,165 231,862 -117,276 -
Tax -12,923 -33,262 -7,618 16,340 115,978 -9,680 -9,614 21.77%
NP 111,274 289,208 318,580 106,356 461,143 222,182 -126,890 -
-
NP to SH 111,274 289,208 318,580 106,356 461,143 222,182 -126,890 -
-
Tax Rate 10.41% 10.31% 2.34% -18.15% -33.60% 4.17% - -
Total Cost 3,038,975 10,712,140 10,108,626 9,651,524 8,319,677 8,186,776 7,825,114 -46.73%
-
Net Worth 2,030,161 3,220,383 3,195,826 3,047,701 3,019,985 2,733,398 2,507,707 -13.12%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - 31,327 - - -
Div Payout % - - - - 6.79% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 2,030,161 3,220,383 3,195,826 3,047,701 3,019,985 2,733,398 2,507,707 -13.12%
NOSH 1,253,185 1,253,067 1,253,265 1,254,198 1,253,106 1,253,852 1,253,853 -0.03%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.53% 2.63% 3.06% 1.09% 5.25% 2.64% -1.65% -
ROE 5.48% 8.98% 9.97% 3.49% 15.27% 8.13% -5.06% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 251.38 877.95 832.00 778.02 700.72 670.65 613.97 -44.83%
EPS 8.88 23.08 25.42 8.48 36.80 17.72 -10.12 -
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.62 2.57 2.55 2.43 2.41 2.18 2.00 -13.09%
Adjusted Per Share Value based on latest NOSH - 1,254,198
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 18.87 65.88 62.44 58.43 52.58 50.36 46.10 -44.84%
EPS 0.67 1.73 1.91 0.64 2.76 1.33 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.1216 0.1929 0.1914 0.1825 0.1809 0.1637 0.1502 -13.12%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 3.80 4.42 3.98 4.76 5.50 4.80 4.58 -
P/RPS 1.51 0.50 0.48 0.61 0.78 0.72 0.75 59.37%
P/EPS 42.80 19.15 15.66 56.13 14.95 27.09 -45.26 -
EY 2.34 5.22 6.39 1.78 6.69 3.69 -2.21 -
DY 0.00 0.00 0.00 0.00 0.45 0.00 0.00 -
P/NAPS 2.35 1.72 1.56 1.96 2.28 2.20 2.29 1.73%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 29/11/04 23/08/04 24/05/04 19/02/04 10/11/03 -
Price 3.54 4.02 4.38 4.28 4.70 5.05 4.60 -
P/RPS 1.41 0.46 0.53 0.55 0.67 0.75 0.75 52.26%
P/EPS 39.87 17.42 17.23 50.47 12.77 28.50 -45.45 -
EY 2.51 5.74 5.80 1.98 7.83 3.51 -2.20 -
DY 0.00 0.00 0.00 0.00 0.53 0.00 0.00 -
P/NAPS 2.19 1.56 1.72 1.76 1.95 2.32 2.30 -3.21%

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