[MAS] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 80.72%
YoY- 20.37%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 9,757,880 8,780,820 8,408,958 7,698,224 6,690,148 8,674,578 9,098,865 4.77%
PBT 90,016 345,165 231,862 -117,276 -649,296 333,935 348,032 -59.43%
Tax 16,340 115,978 -9,680 -9,614 -8,752 2,596 -13,748 -
NP 106,356 461,143 222,182 -126,890 -658,048 336,531 334,284 -53.42%
-
NP to SH 106,356 461,143 222,182 -126,890 -658,048 336,531 333,564 -53.36%
-
Tax Rate -18.15% -33.60% 4.17% - - -0.78% 3.95% -
Total Cost 9,651,524 8,319,677 8,186,776 7,825,114 7,348,196 8,338,047 8,764,581 6.64%
-
Net Worth 3,047,701 3,019,985 2,733,398 2,507,707 2,455,777 1,776,004 662,202 176.94%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 31,327 - - - - - -
Div Payout % - 6.79% - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 3,047,701 3,019,985 2,733,398 2,507,707 2,455,777 1,776,004 662,202 176.94%
NOSH 1,254,198 1,253,106 1,253,852 1,253,853 1,252,947 870,590 770,003 38.47%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.09% 5.25% 2.64% -1.65% -9.84% 3.88% 3.67% -
ROE 3.49% 15.27% 8.13% -5.06% -26.80% 18.95% 50.37% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 778.02 700.72 670.65 613.97 533.95 996.40 1,181.67 -24.33%
EPS 8.48 36.80 17.72 -10.12 -52.52 38.65 43.41 -66.36%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.41 2.18 2.00 1.96 2.04 0.86 99.99%
Adjusted Per Share Value based on latest NOSH - 1,253,945
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 58.43 52.58 50.36 46.10 40.06 51.95 54.49 4.76%
EPS 0.64 2.76 1.33 -0.76 -3.94 2.02 2.00 -53.24%
DPS 0.00 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1825 0.1809 0.1637 0.1502 0.1471 0.1064 0.0397 176.72%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.76 5.50 4.80 4.58 3.94 3.32 3.56 -
P/RPS 0.61 0.78 0.72 0.75 0.74 0.33 0.30 60.56%
P/EPS 56.13 14.95 27.09 -45.26 -7.50 8.59 8.22 260.34%
EY 1.78 6.69 3.69 -2.21 -13.33 11.64 12.17 -72.27%
DY 0.00 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.28 2.20 2.29 2.01 1.63 4.14 -39.28%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 24/05/04 19/02/04 10/11/03 11/08/03 20/05/03 25/02/03 -
Price 4.28 4.70 5.05 4.60 4.38 3.34 3.60 -
P/RPS 0.55 0.67 0.75 0.75 0.82 0.34 0.30 49.84%
P/EPS 50.47 12.77 28.50 -45.45 -8.34 8.64 8.31 233.24%
EY 1.98 7.83 3.51 -2.20 -11.99 11.57 12.03 -69.99%
DY 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.95 2.32 2.30 2.23 1.64 4.19 -43.94%

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