[MAS] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -90.97%
YoY- 116.16%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 3,150,249 3,037,408 2,774,133 2,439,470 2,474,101 2,457,606 2,176,575 27.92%
PBT 124,197 78,754 140,595 22,504 171,268 232,535 103,687 12.77%
Tax -12,923 -21,138 -7,894 4,085 123,238 -2,453 -2,619 189.55%
NP 111,274 57,616 132,701 26,589 294,506 230,082 101,068 6.61%
-
NP to SH 111,274 57,616 132,701 26,589 294,506 230,082 101,068 6.61%
-
Tax Rate 10.41% 26.84% 5.61% -18.15% -71.96% 1.05% 2.53% -
Total Cost 3,038,975 2,979,792 2,641,432 2,412,881 2,179,595 2,227,524 2,075,507 28.91%
-
Net Worth 3,334,100 3,218,980 3,195,349 3,047,701 3,020,253 2,733,399 2,507,890 20.88%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 3,334,100 3,218,980 3,195,349 3,047,701 3,020,253 2,733,399 2,507,890 20.88%
NOSH 1,253,421 1,252,521 1,253,078 1,254,198 1,253,217 1,253,852 1,253,945 -0.02%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.53% 1.90% 4.78% 1.09% 11.90% 9.36% 4.64% -
ROE 3.34% 1.79% 4.15% 0.87% 9.75% 8.42% 4.03% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 251.33 242.50 221.39 194.50 197.42 196.00 173.58 27.95%
EPS 8.88 4.60 10.59 2.12 23.50 18.35 8.06 6.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.57 2.55 2.43 2.41 2.18 2.00 20.91%
Adjusted Per Share Value based on latest NOSH - 1,254,198
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 18.87 18.19 16.61 14.61 14.82 14.72 13.03 27.97%
EPS 0.67 0.35 0.79 0.16 1.76 1.38 0.61 6.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1997 0.1928 0.1914 0.1825 0.1809 0.1637 0.1502 20.89%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 3.80 4.42 3.98 4.76 5.50 4.80 4.58 -
P/RPS 1.51 1.82 1.80 2.45 2.79 2.45 2.64 -31.07%
P/EPS 42.80 96.09 37.58 224.53 23.40 26.16 56.82 -17.19%
EY 2.34 1.04 2.66 0.45 4.27 3.82 1.76 20.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.72 1.56 1.96 2.28 2.20 2.29 -26.92%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 29/11/04 23/08/04 24/05/04 19/02/04 10/11/03 -
Price 3.54 4.02 4.38 4.28 4.70 5.05 4.60 -
P/RPS 1.41 1.66 1.98 2.20 2.38 2.58 2.65 -34.31%
P/EPS 39.88 87.39 41.36 201.89 20.00 27.52 57.07 -21.23%
EY 2.51 1.14 2.42 0.50 5.00 3.63 1.75 27.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.56 1.72 1.76 1.95 2.32 2.30 -30.56%

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