[MAS] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 176.74%
YoY- 37.03%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 8,251,011 5,213,603 2,439,470 8,780,820 6,306,719 3,849,112 1,672,537 188.39%
PBT 241,853 163,099 22,504 345,165 173,897 -58,638 -162,324 -
Tax -24,947 -3,809 4,085 115,978 -7,260 -4,807 -2,188 402.85%
NP 216,906 159,290 26,589 461,143 166,637 -63,445 -164,512 -
-
NP to SH 216,906 159,290 26,589 461,143 166,637 -63,445 -164,512 -
-
Tax Rate 10.31% 2.34% -18.15% -33.60% 4.17% - - -
Total Cost 8,034,105 5,054,313 2,412,881 8,319,677 6,140,082 3,912,557 1,837,049 166.23%
-
Net Worth 3,220,383 3,195,826 3,047,701 3,019,985 2,733,398 2,507,707 2,455,777 19.70%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 31,327 - - - -
Div Payout % - - - 6.79% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 3,220,383 3,195,826 3,047,701 3,019,985 2,733,398 2,507,707 2,455,777 19.70%
NOSH 1,253,067 1,253,265 1,254,198 1,253,106 1,253,852 1,253,853 1,252,947 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.63% 3.06% 1.09% 5.25% 2.64% -1.65% -9.84% -
ROE 6.74% 4.98% 0.87% 15.27% 6.10% -2.53% -6.70% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 658.46 416.00 194.50 700.72 502.99 306.98 133.49 188.37%
EPS 17.31 12.71 2.12 36.80 13.29 -5.06 -13.13 -
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.57 2.55 2.43 2.41 2.18 2.00 1.96 19.70%
Adjusted Per Share Value based on latest NOSH - 1,253,217
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 49.41 31.22 14.61 52.58 37.77 23.05 10.02 188.31%
EPS 1.30 0.95 0.16 2.76 1.00 -0.38 -0.99 -
DPS 0.00 0.00 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.1929 0.1914 0.1825 0.1809 0.1637 0.1502 0.1471 19.70%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.42 3.98 4.76 5.50 4.80 4.58 3.94 -
P/RPS 0.67 0.96 2.45 0.78 0.95 1.49 2.95 -62.60%
P/EPS 25.53 31.31 224.53 14.95 36.12 -90.51 -30.01 -
EY 3.92 3.19 0.45 6.69 2.77 -1.10 -3.33 -
DY 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
P/NAPS 1.72 1.56 1.96 2.28 2.20 2.29 2.01 -9.82%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 23/08/04 24/05/04 19/02/04 10/11/03 11/08/03 -
Price 4.02 4.38 4.28 4.70 5.05 4.60 4.38 -
P/RPS 0.61 1.05 2.20 0.67 1.00 1.50 3.28 -67.25%
P/EPS 23.22 34.46 201.89 12.77 38.00 -90.91 -33.36 -
EY 4.31 2.90 0.50 7.83 2.63 -1.10 -3.00 -
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 1.56 1.72 1.76 1.95 2.32 2.30 2.23 -21.11%

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