[MAS] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -148.88%
YoY- -103.61%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 8,780,820 6,306,719 3,849,112 1,672,537 8,674,578 6,824,149 4,625,319 53.25%
PBT 345,165 173,897 -58,638 -162,324 333,935 261,024 -72,595 -
Tax 115,978 -7,260 -4,807 -2,188 2,596 -10,311 -7,084 -
NP 461,143 166,637 -63,445 -164,512 336,531 250,713 -79,679 -
-
NP to SH 461,143 166,637 -63,445 -164,512 336,531 250,173 -79,679 -
-
Tax Rate -33.60% 4.17% - - -0.78% 3.95% - -
Total Cost 8,319,677 6,140,082 3,912,557 1,837,049 8,338,047 6,573,436 4,704,998 46.17%
-
Net Worth 3,019,985 2,733,398 2,507,707 2,455,777 1,776,004 662,202 1,408,817 66.17%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 31,327 - - - - - - -
Div Payout % 6.79% - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 3,019,985 2,733,398 2,507,707 2,455,777 1,776,004 662,202 1,408,817 66.17%
NOSH 1,253,106 1,253,852 1,253,853 1,252,947 870,590 770,003 769,845 38.33%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.25% 2.64% -1.65% -9.84% 3.88% 3.67% -1.72% -
ROE 15.27% 6.10% -2.53% -6.70% 18.95% 37.78% -5.66% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 700.72 502.99 306.98 133.49 996.40 886.25 600.81 10.78%
EPS 36.80 13.29 -5.06 -13.13 38.65 32.56 -10.35 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.18 2.00 1.96 2.04 0.86 1.83 20.12%
Adjusted Per Share Value based on latest NOSH - 1,252,947
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 52.58 37.77 23.05 10.02 51.95 40.87 27.70 53.24%
EPS 2.76 1.00 -0.38 -0.99 2.02 1.50 -0.48 -
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1809 0.1637 0.1502 0.1471 0.1064 0.0397 0.0844 66.16%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.50 4.80 4.58 3.94 3.32 3.56 2.64 -
P/RPS 0.78 0.95 1.49 2.95 0.33 0.40 0.44 46.42%
P/EPS 14.95 36.12 -90.51 -30.01 8.59 10.96 -25.51 -
EY 6.69 2.77 -1.10 -3.33 11.64 9.13 -3.92 -
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.20 2.29 2.01 1.63 4.14 1.44 35.80%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 19/02/04 10/11/03 11/08/03 20/05/03 25/02/03 11/11/02 -
Price 4.70 5.05 4.60 4.38 3.34 3.60 3.16 -
P/RPS 0.67 1.00 1.50 3.28 0.34 0.41 0.53 16.89%
P/EPS 12.77 38.00 -90.91 -33.36 8.64 11.08 -30.53 -
EY 7.83 2.63 -1.10 -3.00 11.57 9.02 -3.28 -
DY 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.32 2.30 2.23 1.64 4.19 1.73 8.29%

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