[MAS] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 34.52%
YoY- 140.28%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 6,306,719 3,849,112 1,672,537 8,674,578 6,824,149 4,625,319 2,164,259 103.61%
PBT 173,897 -58,638 -162,324 333,935 261,024 -72,595 -77,582 -
Tax -7,260 -4,807 -2,188 2,596 -10,311 -7,084 77,582 -
NP 166,637 -63,445 -164,512 336,531 250,713 -79,679 0 -
-
NP to SH 166,637 -63,445 -164,512 336,531 250,173 -79,679 -80,796 -
-
Tax Rate 4.17% - - -0.78% 3.95% - - -
Total Cost 6,140,082 3,912,557 1,837,049 8,338,047 6,573,436 4,704,998 2,164,259 100.02%
-
Net Worth 2,733,398 2,507,707 2,455,777 1,776,004 662,202 1,408,817 1,424,905 54.20%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,733,398 2,507,707 2,455,777 1,776,004 662,202 1,408,817 1,424,905 54.20%
NOSH 1,253,852 1,253,853 1,252,947 870,590 770,003 769,845 770,219 38.26%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.64% -1.65% -9.84% 3.88% 3.67% -1.72% 0.00% -
ROE 6.10% -2.53% -6.70% 18.95% 37.78% -5.66% -5.67% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 502.99 306.98 133.49 996.40 886.25 600.81 280.99 47.27%
EPS 13.29 -5.06 -13.13 38.65 32.56 -10.35 -10.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.00 1.96 2.04 0.86 1.83 1.85 11.53%
Adjusted Per Share Value based on latest NOSH - 1,178,426
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 37.77 23.05 10.02 51.95 40.87 27.70 12.96 103.63%
EPS 1.00 -0.38 -0.99 2.02 1.50 -0.48 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1637 0.1502 0.1471 0.1064 0.0397 0.0844 0.0853 54.24%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.80 4.58 3.94 3.32 3.56 2.64 3.56 -
P/RPS 0.95 1.49 2.95 0.33 0.40 0.44 1.27 -17.55%
P/EPS 36.12 -90.51 -30.01 8.59 10.96 -25.51 -33.94 -
EY 2.77 -1.10 -3.33 11.64 9.13 -3.92 -2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.29 2.01 1.63 4.14 1.44 1.92 9.47%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 10/11/03 11/08/03 20/05/03 25/02/03 11/11/02 30/07/02 -
Price 5.05 4.60 4.38 3.34 3.60 3.16 3.86 -
P/RPS 1.00 1.50 3.28 0.34 0.41 0.53 1.37 -18.88%
P/EPS 38.00 -90.91 -33.36 8.64 11.08 -30.53 -36.80 -
EY 2.63 -1.10 -3.00 11.57 9.02 -3.28 -2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.30 2.23 1.64 4.19 1.73 2.09 7.18%

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