[MAS] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -14.97%
YoY- 163.73%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,750,384 4,119,186 4,114,715 3,482,185 3,545,520 3,772,231 3,677,504 1.31%
PBT 134,289 247,032 373,666 118,942 144,489 143,091 256,676 -35.04%
Tax -13,759 -4,779 -9,105 -6,145 -11,356 -21,053 -15,995 -9.54%
NP 120,530 242,253 364,561 112,797 133,133 122,038 240,681 -36.91%
-
NP to SH 120,061 241,925 363,935 112,848 132,710 121,472 240,295 -37.00%
-
Tax Rate 10.25% 1.93% 2.44% 5.17% 7.86% 14.71% 6.23% -
Total Cost 3,629,854 3,876,933 3,750,154 3,369,388 3,412,387 3,650,193 3,436,823 3.70%
-
Net Worth 4,057,694 3,447,687 2,797,348 1,253,866 1,253,163 1,253,581 1,253,495 118.67%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 36,677 - 101,187 - - - -
Div Payout % - 15.16% - 89.67% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 4,057,694 3,447,687 2,797,348 1,253,866 1,253,163 1,253,581 1,253,495 118.67%
NOSH 1,669,833 1,467,101 1,398,674 1,253,866 1,253,163 1,253,581 1,253,495 21.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.21% 5.88% 8.86% 3.24% 3.75% 3.24% 6.54% -
ROE 2.96% 7.02% 13.01% 9.00% 10.59% 9.69% 19.17% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 224.60 280.77 294.19 277.72 282.93 300.92 293.38 -16.30%
EPS 7.19 16.49 26.02 8.07 9.49 8.69 17.18 -44.01%
DPS 0.00 2.50 0.00 8.07 0.00 0.00 0.00 -
NAPS 2.43 2.35 2.00 1.00 1.00 1.00 1.00 80.64%
Adjusted Per Share Value based on latest NOSH - 1,253,866
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 22.46 24.67 24.64 20.85 21.23 22.59 22.02 1.32%
EPS 0.72 1.45 2.18 0.68 0.79 0.73 1.44 -36.97%
DPS 0.00 0.22 0.00 0.61 0.00 0.00 0.00 -
NAPS 0.243 0.2065 0.1675 0.0751 0.075 0.0751 0.0751 118.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.54 4.88 4.30 5.90 5.75 4.68 3.50 -
P/RPS 1.58 1.74 1.46 2.12 2.03 1.56 1.19 20.78%
P/EPS 49.24 29.59 16.53 65.56 54.30 48.30 18.26 93.61%
EY 2.03 3.38 6.05 1.53 1.84 2.07 5.48 -48.38%
DY 0.00 0.51 0.00 1.37 0.00 0.00 0.00 -
P/NAPS 1.46 2.08 2.15 5.90 5.75 4.68 3.50 -44.14%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 02/04/08 26/11/07 27/08/07 28/05/07 26/02/07 28/11/06 -
Price 3.70 3.60 4.58 4.80 5.75 5.95 4.30 -
P/RPS 1.65 1.28 1.56 1.73 2.03 1.98 1.47 7.99%
P/EPS 51.46 21.83 17.60 53.33 54.30 61.40 22.43 73.86%
EY 1.94 4.58 5.68 1.88 1.84 1.63 4.46 -42.56%
DY 0.00 0.69 0.00 1.68 0.00 0.00 0.00 -
P/NAPS 1.52 1.53 2.29 4.80 5.75 5.95 4.30 -49.97%

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