[MAS] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -249.34%
YoY- -724.99%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 3,015,053 12,324,636 9,112,767 6,036,297 3,150,249 8,251,011 5,213,603 -30.61%
PBT -309,118 -1,108,283 -509,087 -148,054 124,197 241,853 163,099 -
Tax -10,842 -31,304 -23,535 -18,125 -12,923 -24,947 -3,809 100.97%
NP -319,960 -1,139,587 -532,622 -166,179 111,274 216,906 159,290 -
-
NP to SH -321,124 -1,143,929 -532,622 -166,179 111,274 216,906 159,290 -
-
Tax Rate - - - - 10.41% 10.31% 2.34% -
Total Cost 3,335,013 13,464,223 9,645,389 6,202,476 3,038,975 8,034,105 5,054,313 -24.22%
-
Net Worth 1,704,639 2,017,743 2,644,576 3,046,019 2,030,161 3,220,383 3,195,826 -34.25%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 31,208 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,704,639 2,017,743 2,644,576 3,046,019 2,030,161 3,220,383 3,195,826 -34.25%
NOSH 1,253,411 1,253,257 1,253,353 1,253,506 1,253,185 1,253,067 1,253,265 0.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -10.61% -9.25% -5.84% -2.75% 3.53% 2.63% 3.06% -
ROE -18.84% -56.69% -20.14% -5.46% 5.48% 6.74% 4.98% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 240.55 983.41 727.07 481.55 251.38 658.46 416.00 -30.61%
EPS -25.62 -91.28 -42.50 -13.26 8.88 17.31 12.71 -
DPS 0.00 0.00 2.49 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.61 2.11 2.43 1.62 2.57 2.55 -34.25%
Adjusted Per Share Value based on latest NOSH - 1,253,506
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 18.06 73.81 54.57 36.15 18.87 49.41 31.22 -30.59%
EPS -1.92 -6.85 -3.19 -1.00 0.67 1.30 0.95 -
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.1021 0.1208 0.1584 0.1824 0.1216 0.1929 0.1914 -34.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.04 2.84 3.36 3.50 3.80 4.42 3.98 -
P/RPS 1.26 0.29 0.46 0.73 1.51 0.67 0.96 19.89%
P/EPS -11.87 -3.11 -7.91 -26.40 42.80 25.53 31.31 -
EY -8.43 -32.14 -12.65 -3.79 2.34 3.92 3.19 -
DY 0.00 0.00 0.74 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.76 1.59 1.44 2.35 1.72 1.56 27.30%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 12/12/05 22/08/05 31/05/05 28/02/05 29/11/04 -
Price 2.94 3.00 2.89 3.38 3.54 4.02 4.38 -
P/RPS 1.22 0.31 0.40 0.70 1.41 0.61 1.05 10.53%
P/EPS -11.48 -3.29 -6.80 -25.50 39.87 23.22 34.46 -
EY -8.71 -30.43 -14.70 -3.92 2.51 4.31 2.90 -
DY 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.86 1.37 1.39 2.19 1.56 1.72 16.41%

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