[MAS] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -7.48%
YoY- 149.29%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 15,001,536 15,232,741 14,856,561 14,055,410 14,182,080 13,496,371 12,965,520 10.20%
PBT 537,156 884,129 849,462 526,862 577,956 -73,092 -288,244 -
Tax -55,036 -31,386 -35,476 -35,004 -45,424 -60,645 -52,789 2.81%
NP 482,120 852,743 813,986 491,858 532,532 -133,737 -341,033 -
-
NP to SH 480,244 851,418 812,657 491,116 530,840 -136,432 -343,872 -
-
Tax Rate 10.25% 3.55% 4.18% 6.64% 7.86% - - -
Total Cost 14,519,416 14,379,998 14,042,574 13,563,552 13,649,548 13,630,108 13,306,553 5.98%
-
Net Worth 4,057,694 3,446,739 2,797,122 1,253,486 1,253,163 1,866,700 1,253,177 118.70%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 36,667 - 440,224 - - - -
Div Payout % - 4.31% - 89.64% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 4,057,694 3,446,739 2,797,122 1,253,486 1,253,163 1,866,700 1,253,177 118.70%
NOSH 1,669,833 1,466,697 1,398,561 1,253,486 1,253,163 1,252,819 1,253,177 21.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.21% 5.60% 5.48% 3.50% 3.75% -0.99% -2.63% -
ROE 11.84% 24.70% 29.05% 39.18% 42.36% -7.31% -27.44% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 898.39 1,038.57 1,062.27 1,121.31 1,131.70 1,077.28 1,034.61 -8.97%
EPS 28.76 58.05 58.11 35.12 37.96 -9.75 -24.59 -
DPS 0.00 2.50 0.00 35.12 0.00 0.00 0.00 -
NAPS 2.43 2.35 2.00 1.00 1.00 1.49 1.00 80.64%
Adjusted Per Share Value based on latest NOSH - 1,253,866
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 89.84 91.22 88.97 84.17 84.93 80.82 77.64 10.20%
EPS 2.88 5.10 4.87 2.94 3.18 -0.82 -2.06 -
DPS 0.00 0.22 0.00 2.64 0.00 0.00 0.00 -
NAPS 0.243 0.2064 0.1675 0.0751 0.075 0.1118 0.075 118.80%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.54 4.88 4.30 5.90 5.75 4.68 3.50 -
P/RPS 0.39 0.47 0.40 0.53 0.51 0.43 0.34 9.56%
P/EPS 12.31 8.41 7.40 15.06 13.57 -42.98 -12.76 -
EY 8.12 11.90 13.51 6.64 7.37 -2.33 -7.84 -
DY 0.00 0.51 0.00 5.95 0.00 0.00 0.00 -
P/NAPS 1.46 2.08 2.15 5.90 5.75 3.14 3.50 -44.14%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 02/04/08 26/11/07 27/08/07 28/05/07 26/02/07 28/11/06 -
Price 3.70 3.60 4.58 4.80 5.75 5.95 4.30 -
P/RPS 0.41 0.35 0.43 0.43 0.51 0.55 0.42 -1.59%
P/EPS 12.87 6.20 7.88 12.25 13.57 -54.64 -15.67 -
EY 7.77 16.13 12.69 8.16 7.37 -1.83 -6.38 -
DY 0.00 0.69 0.00 7.32 0.00 0.00 0.00 -
P/NAPS 1.52 1.53 2.29 4.80 5.75 3.99 4.30 -49.97%

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