[MAS] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ--%
YoY- -100.17%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 6,824,149 4,625,319 2,164,259 8,500,200 6,231,629 4,261,278 2,081,907 120.18%
PBT 261,024 -72,595 -77,582 -846,492 -1,127,334 -772,504 -320,234 -
Tax -10,311 -7,084 77,582 846,492 1,127,334 772,504 320,234 -
NP 250,713 -79,679 0 0 0 0 0 -
-
NP to SH 250,173 -79,679 -80,796 -835,562 0 0 -320,690 -
-
Tax Rate 3.95% - - - - - - -
Total Cost 6,573,436 4,704,998 2,164,259 8,500,200 6,231,629 4,261,278 2,081,907 114.77%
-
Net Worth 662,202 1,408,817 1,424,905 1,524,663 639,121 823,927 361,912 49.43%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 662,202 1,408,817 1,424,905 1,524,663 639,121 823,927 361,912 49.43%
NOSH 770,003 769,845 770,219 770,032 770,026 770,026 770,026 -0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.67% -1.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 37.78% -5.66% -5.67% -54.80% 0.00% 0.00% -88.61% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 886.25 600.81 280.99 1,103.88 809.28 553.39 270.37 120.18%
EPS 32.56 -10.35 -10.49 -108.51 -144.53 -100.36 -41.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 1.83 1.85 1.98 0.83 1.07 0.47 49.43%
Adjusted Per Share Value based on latest NOSH - 770,069
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 40.87 27.70 12.96 50.90 37.32 25.52 12.47 120.16%
EPS 1.50 -0.48 -0.48 -5.00 -144.53 -100.36 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0397 0.0844 0.0853 0.0913 0.0383 0.0493 0.0217 49.42%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.56 2.64 3.56 3.72 3.50 2.10 2.40 -
P/RPS 0.40 0.44 1.27 0.34 0.43 0.38 0.89 -41.24%
P/EPS 10.96 -25.51 -33.94 -3.43 -2.42 -2.09 -5.76 -
EY 9.13 -3.92 -2.95 -29.17 -41.29 -47.79 -17.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.14 1.44 1.92 1.88 4.22 1.96 5.11 -13.06%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 11/11/02 30/07/02 29/05/02 28/01/02 26/11/01 27/08/01 -
Price 3.60 3.16 3.86 4.18 3.26 2.11 3.62 -
P/RPS 0.41 0.53 1.37 0.38 0.40 0.38 1.34 -54.49%
P/EPS 11.08 -30.53 -36.80 -3.85 -2.26 -2.10 -8.69 -
EY 9.02 -3.28 -2.72 -25.96 -44.33 -47.56 -11.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.19 1.73 2.09 2.11 3.93 1.97 7.70 -33.27%

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