[MAS] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 199.54%
YoY- 351.07%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 12,072,594 3,150,249 11,001,348 10,427,206 9,757,880 8,780,820 8,408,958 27.29%
PBT -296,108 124,197 322,470 326,198 90,016 345,165 231,862 -
Tax -36,250 -12,923 -33,262 -7,618 16,340 115,978 -9,680 141.34%
NP -332,358 111,274 289,208 318,580 106,356 461,143 222,182 -
-
NP to SH -332,358 111,274 289,208 318,580 106,356 461,143 222,182 -
-
Tax Rate - 10.41% 10.31% 2.34% -18.15% -33.60% 4.17% -
Total Cost 12,404,952 3,038,975 10,712,140 10,108,626 9,651,524 8,319,677 8,186,776 31.95%
-
Net Worth 3,046,019 2,030,161 3,220,383 3,195,826 3,047,701 3,019,985 2,733,398 7.49%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - 31,327 - -
Div Payout % - - - - - 6.79% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 3,046,019 2,030,161 3,220,383 3,195,826 3,047,701 3,019,985 2,733,398 7.49%
NOSH 1,253,506 1,253,185 1,253,067 1,253,265 1,254,198 1,253,106 1,253,852 -0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.75% 3.53% 2.63% 3.06% 1.09% 5.25% 2.64% -
ROE -10.91% 5.48% 8.98% 9.97% 3.49% 15.27% 8.13% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 963.11 251.38 877.95 832.00 778.02 700.72 670.65 27.31%
EPS -26.52 8.88 23.08 25.42 8.48 36.80 17.72 -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.43 1.62 2.57 2.55 2.43 2.41 2.18 7.51%
Adjusted Per Share Value based on latest NOSH - 1,253,078
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 72.30 18.87 65.88 62.44 58.43 52.58 50.36 27.29%
EPS -1.99 0.67 1.73 1.91 0.64 2.76 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.1824 0.1216 0.1929 0.1914 0.1825 0.1809 0.1637 7.48%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.50 3.80 4.42 3.98 4.76 5.50 4.80 -
P/RPS 0.36 1.51 0.50 0.48 0.61 0.78 0.72 -37.03%
P/EPS -13.20 42.80 19.15 15.66 56.13 14.95 27.09 -
EY -7.58 2.34 5.22 6.39 1.78 6.69 3.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.45 0.00 -
P/NAPS 1.44 2.35 1.72 1.56 1.96 2.28 2.20 -24.63%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 31/05/05 28/02/05 29/11/04 23/08/04 24/05/04 19/02/04 -
Price 3.38 3.54 4.02 4.38 4.28 4.70 5.05 -
P/RPS 0.35 1.41 0.46 0.53 0.55 0.67 0.75 -39.86%
P/EPS -12.75 39.87 17.42 17.23 50.47 12.77 28.50 -
EY -7.84 2.51 5.74 5.80 1.98 7.83 3.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.53 0.00 -
P/NAPS 1.39 2.19 1.56 1.72 1.76 1.95 2.32 -28.95%

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