[MAS] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -56.58%
YoY- -74.96%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 3,076,470 2,886,048 3,150,249 3,037,408 2,774,133 2,439,470 2,474,101 15.61%
PBT -361,033 -272,251 124,197 78,754 140,595 22,504 171,268 -
Tax -5,410 -5,202 -12,923 -21,138 -7,894 4,085 123,238 -
NP -366,443 -277,453 111,274 57,616 132,701 26,589 294,506 -
-
NP to SH -366,443 -277,453 111,274 57,616 132,701 26,589 294,506 -
-
Tax Rate - - 10.41% 26.84% 5.61% -18.15% -71.96% -
Total Cost 3,442,913 3,163,501 3,038,975 2,979,792 2,641,432 2,412,881 2,179,595 35.59%
-
Net Worth 2,644,331 3,046,019 3,334,100 3,218,980 3,195,349 3,047,701 3,020,253 -8.47%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 31,205 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,644,331 3,046,019 3,334,100 3,218,980 3,195,349 3,047,701 3,020,253 -8.47%
NOSH 1,253,237 1,253,506 1,253,421 1,252,521 1,253,078 1,254,198 1,253,217 0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -11.91% -9.61% 3.53% 1.90% 4.78% 1.09% 11.90% -
ROE -13.86% -9.11% 3.34% 1.79% 4.15% 0.87% 9.75% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 245.48 230.24 251.33 242.50 221.39 194.50 197.42 15.61%
EPS -29.24 -22.14 8.88 4.60 10.59 2.12 23.50 -
DPS 2.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.43 2.66 2.57 2.55 2.43 2.41 -8.47%
Adjusted Per Share Value based on latest NOSH - 1,252,521
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.42 17.28 18.87 18.19 16.61 14.61 14.82 15.58%
EPS -2.19 -1.66 0.67 0.35 0.79 0.16 1.76 -
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.1824 0.1997 0.1928 0.1914 0.1825 0.1809 -8.46%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 3.36 3.50 3.80 4.42 3.98 4.76 5.50 -
P/RPS 1.37 1.52 1.51 1.82 1.80 2.45 2.79 -37.73%
P/EPS -11.49 -15.81 42.80 96.09 37.58 224.53 23.40 -
EY -8.70 -6.32 2.34 1.04 2.66 0.45 4.27 -
DY 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.44 1.43 1.72 1.56 1.96 2.28 -21.34%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 12/12/05 22/08/05 31/05/05 28/02/05 29/11/04 23/08/04 24/05/04 -
Price 2.89 3.38 3.54 4.02 4.38 4.28 4.70 -
P/RPS 1.18 1.47 1.41 1.66 1.98 2.20 2.38 -37.33%
P/EPS -9.88 -15.27 39.88 87.39 41.36 201.89 20.00 -
EY -10.12 -6.55 2.51 1.14 2.42 0.50 5.00 -
DY 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.39 1.33 1.56 1.72 1.76 1.95 -20.95%

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