[MAS] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
30-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 26.02%
YoY- -67.49%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 8,795,843 9,047,899 8,824,223 8,579,030 8,458,671 8,364,239 8,674,260 0.93%
PBT 333,936 210,453 -448,117 -690,178 -932,830 -951,603 -1,078,272 -
Tax 2,595 -13,864 4,138 8,171 331,619 404,516 841,361 -97.88%
NP 336,531 196,589 -443,979 -682,007 -601,211 -547,087 -236,911 -
-
NP to SH 336,531 196,589 -443,979 -682,007 -921,901 -954,282 -644,106 -
-
Tax Rate -0.78% 6.59% - - - - - -
Total Cost 8,459,312 8,851,310 9,268,202 9,261,037 9,059,882 8,911,326 8,911,171 -3.41%
-
Net Worth 2,451,127 662,169 1,362,739 1,424,905 1,524,737 639,121 823,927 106.98%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,451,127 662,169 1,362,739 1,424,905 1,524,737 639,121 823,927 106.98%
NOSH 1,178,426 769,965 744,666 770,219 770,069 770,026 770,026 32.83%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.83% 2.17% -5.03% -7.95% -7.11% -6.54% -2.73% -
ROE 13.73% 29.69% -32.58% -47.86% -60.46% -149.31% -78.18% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 746.41 1,175.11 1,184.99 1,113.84 1,098.43 1,086.23 1,126.49 -24.01%
EPS 28.56 25.53 -59.62 -88.55 -119.72 -123.93 -83.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 0.86 1.83 1.85 1.98 0.83 1.07 55.82%
Adjusted Per Share Value based on latest NOSH - 770,219
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 52.67 54.18 52.84 51.38 50.65 50.09 51.95 0.92%
EPS 2.02 1.18 -2.66 -4.08 -5.52 -5.71 -3.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1468 0.0397 0.0816 0.0853 0.0913 0.0383 0.0493 107.11%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.32 3.56 2.64 3.56 3.72 3.50 2.10 -
P/RPS 0.44 0.30 0.22 0.32 0.34 0.32 0.19 75.12%
P/EPS 11.63 13.94 -4.43 -4.02 -3.11 -2.82 -2.51 -
EY 8.60 7.17 -22.58 -24.87 -32.18 -35.41 -39.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 4.14 1.44 1.92 1.88 4.22 1.96 -12.66%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 20/05/03 25/02/03 11/11/02 30/07/02 29/05/02 28/01/02 26/11/01 -
Price 3.34 3.60 3.16 3.86 4.18 3.26 2.11 -
P/RPS 0.45 0.31 0.27 0.35 0.38 0.30 0.19 77.77%
P/EPS 11.70 14.10 -5.30 -4.36 -3.49 -2.63 -2.52 -
EY 8.55 7.09 -18.87 -22.94 -28.64 -38.01 -39.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 4.19 1.73 2.09 2.11 3.93 1.97 -12.59%

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