[MAS] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 362.65%
YoY- -33.39%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 5,213,603 2,439,470 8,780,820 6,306,719 3,849,112 1,672,537 8,674,578 -28.71%
PBT 163,099 22,504 345,165 173,897 -58,638 -162,324 333,935 -37.89%
Tax -3,809 4,085 115,978 -7,260 -4,807 -2,188 2,596 -
NP 159,290 26,589 461,143 166,637 -63,445 -164,512 336,531 -39.18%
-
NP to SH 159,290 26,589 461,143 166,637 -63,445 -164,512 336,531 -39.18%
-
Tax Rate 2.34% -18.15% -33.60% 4.17% - - -0.78% -
Total Cost 5,054,313 2,412,881 8,319,677 6,140,082 3,912,557 1,837,049 8,338,047 -28.30%
-
Net Worth 3,195,826 3,047,701 3,019,985 2,733,398 2,507,707 2,455,777 1,776,004 47.78%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 31,327 - - - - -
Div Payout % - - 6.79% - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 3,195,826 3,047,701 3,019,985 2,733,398 2,507,707 2,455,777 1,776,004 47.78%
NOSH 1,253,265 1,254,198 1,253,106 1,253,852 1,253,853 1,252,947 870,590 27.40%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.06% 1.09% 5.25% 2.64% -1.65% -9.84% 3.88% -
ROE 4.98% 0.87% 15.27% 6.10% -2.53% -6.70% 18.95% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 416.00 194.50 700.72 502.99 306.98 133.49 996.40 -44.05%
EPS 12.71 2.12 36.80 13.29 -5.06 -13.13 38.65 -52.26%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.43 2.41 2.18 2.00 1.96 2.04 15.99%
Adjusted Per Share Value based on latest NOSH - 1,253,852
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 31.22 14.61 52.58 37.77 23.05 10.02 51.95 -28.71%
EPS 0.95 0.16 2.76 1.00 -0.38 -0.99 2.02 -39.44%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.1914 0.1825 0.1809 0.1637 0.1502 0.1471 0.1064 47.75%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.98 4.76 5.50 4.80 4.58 3.94 3.32 -
P/RPS 0.96 2.45 0.78 0.95 1.49 2.95 0.33 103.38%
P/EPS 31.31 224.53 14.95 36.12 -90.51 -30.01 8.59 136.28%
EY 3.19 0.45 6.69 2.77 -1.10 -3.33 11.64 -57.70%
DY 0.00 0.00 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.96 2.28 2.20 2.29 2.01 1.63 -2.87%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 23/08/04 24/05/04 19/02/04 10/11/03 11/08/03 20/05/03 -
Price 4.38 4.28 4.70 5.05 4.60 4.38 3.34 -
P/RPS 1.05 2.20 0.67 1.00 1.50 3.28 0.34 111.63%
P/EPS 34.46 201.89 12.77 38.00 -90.91 -33.36 8.64 150.86%
EY 2.90 0.50 7.83 2.63 -1.10 -3.00 11.57 -60.14%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.76 1.95 2.32 2.30 2.23 1.64 3.21%

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