[MAS] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -9.22%
YoY- 30.17%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 12,150,356 12,072,594 3,150,249 11,001,348 10,427,206 9,757,880 8,780,820 24.15%
PBT -678,782 -296,108 124,197 322,470 326,198 90,016 345,165 -
Tax -31,380 -36,250 -12,923 -33,262 -7,618 16,340 115,978 -
NP -710,162 -332,358 111,274 289,208 318,580 106,356 461,143 -
-
NP to SH -710,162 -332,358 111,274 289,208 318,580 106,356 461,143 -
-
Tax Rate - - 10.41% 10.31% 2.34% -18.15% -33.60% -
Total Cost 12,860,518 12,404,952 3,038,975 10,712,140 10,108,626 9,651,524 8,319,677 33.65%
-
Net Worth 2,644,576 3,046,019 2,030,161 3,220,383 3,195,826 3,047,701 3,019,985 -8.46%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 41,611 - - - - - 31,327 20.81%
Div Payout % 0.00% - - - - - 6.79% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,644,576 3,046,019 2,030,161 3,220,383 3,195,826 3,047,701 3,019,985 -8.46%
NOSH 1,253,353 1,253,506 1,253,185 1,253,067 1,253,265 1,254,198 1,253,106 0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -5.84% -2.75% 3.53% 2.63% 3.06% 1.09% 5.25% -
ROE -26.85% -10.91% 5.48% 8.98% 9.97% 3.49% 15.27% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 969.43 963.11 251.38 877.95 832.00 778.02 700.72 24.13%
EPS -56.67 -26.52 8.88 23.08 25.42 8.48 36.80 -
DPS 3.32 0.00 0.00 0.00 0.00 0.00 2.50 20.79%
NAPS 2.11 2.43 1.62 2.57 2.55 2.43 2.41 -8.47%
Adjusted Per Share Value based on latest NOSH - 1,252,521
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 72.76 72.30 18.87 65.88 62.44 58.43 52.58 24.15%
EPS -4.25 -1.99 0.67 1.73 1.91 0.64 2.76 -
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.19 20.05%
NAPS 0.1584 0.1824 0.1216 0.1929 0.1914 0.1825 0.1809 -8.46%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 3.36 3.50 3.80 4.42 3.98 4.76 5.50 -
P/RPS 0.35 0.36 1.51 0.50 0.48 0.61 0.78 -41.35%
P/EPS -5.93 -13.20 42.80 19.15 15.66 56.13 14.95 -
EY -16.86 -7.58 2.34 5.22 6.39 1.78 6.69 -
DY 0.99 0.00 0.00 0.00 0.00 0.00 0.45 69.07%
P/NAPS 1.59 1.44 2.35 1.72 1.56 1.96 2.28 -21.34%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 12/12/05 22/08/05 31/05/05 28/02/05 29/11/04 23/08/04 24/05/04 -
Price 2.89 3.38 3.54 4.02 4.38 4.28 4.70 -
P/RPS 0.30 0.35 1.41 0.46 0.53 0.55 0.67 -41.44%
P/EPS -5.10 -12.75 39.87 17.42 17.23 50.47 12.77 -
EY -19.61 -7.84 2.51 5.74 5.80 1.98 7.83 -
DY 1.15 0.00 0.00 0.00 0.00 0.00 0.53 67.52%
P/NAPS 1.37 1.39 2.19 1.56 1.72 1.76 1.95 -20.95%

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