[MAS] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -291.7%
YoY- -103.61%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 2,474,101 2,457,606 2,176,575 1,672,537 1,972,581 2,198,830 2,422,166 1.42%
PBT 171,268 232,535 103,687 -162,324 72,911 333,619 4,988 954.14%
Tax 123,238 -2,453 -2,619 -2,188 12,907 -3,227 -3,871 -
NP 294,506 230,082 101,068 -164,512 85,818 330,392 1,117 3997.83%
-
NP to SH 294,506 230,082 101,068 -164,512 85,818 330,392 1,117 3997.83%
-
Tax Rate -71.96% 1.05% 2.53% - -17.70% 0.97% 77.61% -
Total Cost 2,179,595 2,227,524 2,075,507 1,837,049 1,886,763 1,868,438 2,421,049 -6.75%
-
Net Worth 3,020,253 2,733,399 2,507,890 2,455,777 2,451,127 662,169 1,362,739 69.90%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 3,020,253 2,733,399 2,507,890 2,455,777 2,451,127 662,169 1,362,739 69.90%
NOSH 1,253,217 1,253,852 1,253,945 1,252,947 1,178,426 769,965 744,666 41.44%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 11.90% 9.36% 4.64% -9.84% 4.35% 15.03% 0.05% -
ROE 9.75% 8.42% 4.03% -6.70% 3.50% 49.90% 0.08% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 197.42 196.00 173.58 133.49 167.39 285.58 325.27 -28.29%
EPS 23.50 18.35 8.06 -13.13 7.28 42.91 0.15 2797.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.18 2.00 1.96 2.08 0.86 1.83 20.12%
Adjusted Per Share Value based on latest NOSH - 1,252,947
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.82 14.72 13.03 10.02 11.81 13.17 14.50 1.46%
EPS 1.76 1.38 0.61 -0.99 0.51 1.98 0.01 3030.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1809 0.1637 0.1502 0.1471 0.1468 0.0397 0.0816 69.93%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.50 4.80 4.58 3.94 3.32 3.56 2.64 -
P/RPS 2.79 2.45 2.64 2.95 1.98 1.25 0.81 127.90%
P/EPS 23.40 26.16 56.82 -30.01 45.59 8.30 1,760.00 -94.37%
EY 4.27 3.82 1.76 -3.33 2.19 12.05 0.06 1612.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.20 2.29 2.01 1.60 4.14 1.44 35.80%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 19/02/04 10/11/03 11/08/03 20/05/03 25/02/03 11/11/02 -
Price 4.70 5.05 4.60 4.38 3.34 3.60 3.16 -
P/RPS 2.38 2.58 2.65 3.28 2.00 1.26 0.97 81.81%
P/EPS 20.00 27.52 57.07 -33.36 45.86 8.39 2,106.67 -95.50%
EY 5.00 3.63 1.75 -3.00 2.18 11.92 0.05 2048.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.32 2.30 2.23 1.61 4.19 1.73 8.29%

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