[MAS] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 127.65%
YoY- -30.36%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 2,774,133 2,439,470 2,474,101 2,457,606 2,176,575 1,672,537 1,972,581 25.44%
PBT 140,595 22,504 171,268 232,535 103,687 -162,324 72,911 54.73%
Tax -7,894 4,085 123,238 -2,453 -2,619 -2,188 12,907 -
NP 132,701 26,589 294,506 230,082 101,068 -164,512 85,818 33.61%
-
NP to SH 132,701 26,589 294,506 230,082 101,068 -164,512 85,818 33.61%
-
Tax Rate 5.61% -18.15% -71.96% 1.05% 2.53% - -17.70% -
Total Cost 2,641,432 2,412,881 2,179,595 2,227,524 2,075,507 1,837,049 1,886,763 25.06%
-
Net Worth 3,195,349 3,047,701 3,020,253 2,733,399 2,507,890 2,455,777 2,451,127 19.27%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 3,195,349 3,047,701 3,020,253 2,733,399 2,507,890 2,455,777 2,451,127 19.27%
NOSH 1,253,078 1,254,198 1,253,217 1,253,852 1,253,945 1,252,947 1,178,426 4.16%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.78% 1.09% 11.90% 9.36% 4.64% -9.84% 4.35% -
ROE 4.15% 0.87% 9.75% 8.42% 4.03% -6.70% 3.50% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 221.39 194.50 197.42 196.00 173.58 133.49 167.39 20.42%
EPS 10.59 2.12 23.50 18.35 8.06 -13.13 7.28 28.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.43 2.41 2.18 2.00 1.96 2.08 14.50%
Adjusted Per Share Value based on latest NOSH - 1,253,852
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 16.61 14.61 14.82 14.72 13.03 10.02 11.81 25.45%
EPS 0.79 0.16 1.76 1.38 0.61 -0.99 0.51 33.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1914 0.1825 0.1809 0.1637 0.1502 0.1471 0.1468 19.28%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.98 4.76 5.50 4.80 4.58 3.94 3.32 -
P/RPS 1.80 2.45 2.79 2.45 2.64 2.95 1.98 -6.14%
P/EPS 37.58 224.53 23.40 26.16 56.82 -30.01 45.59 -12.05%
EY 2.66 0.45 4.27 3.82 1.76 -3.33 2.19 13.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.96 2.28 2.20 2.29 2.01 1.60 -1.66%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 23/08/04 24/05/04 19/02/04 10/11/03 11/08/03 20/05/03 -
Price 4.38 4.28 4.70 5.05 4.60 4.38 3.34 -
P/RPS 1.98 2.20 2.38 2.58 2.65 3.28 2.00 -0.66%
P/EPS 41.36 201.89 20.00 27.52 57.07 -33.36 45.86 -6.63%
EY 2.42 0.50 5.00 3.63 1.75 -3.00 2.18 7.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.76 1.95 2.32 2.30 2.23 1.61 4.49%

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