[MAS] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -92.64%
YoY- -96.3%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 12,189,440 12,324,636 12,150,175 11,847,838 11,401,260 10,725,112 10,145,310 13.03%
PBT -1,541,595 -1,108,280 -430,333 71,295 366,050 413,121 566,902 -
Tax -31,874 -33,955 -44,673 -47,157 -37,870 98,291 116,976 -
NP -1,573,469 -1,142,235 -475,006 24,138 328,180 511,412 683,878 -
-
NP to SH -1,576,323 -1,143,925 -475,006 24,138 328,180 511,412 683,878 -
-
Tax Rate - - - 66.14% 10.35% -23.79% -20.63% -
Total Cost 13,762,909 13,466,871 12,625,181 11,823,700 11,073,080 10,213,700 9,461,432 28.41%
-
Net Worth 1,704,639 2,030,111 2,644,331 3,046,019 3,334,100 3,218,980 3,195,349 -34.24%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 31,205 31,205 31,205 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,704,639 2,030,111 2,644,331 3,046,019 3,334,100 3,218,980 3,195,349 -34.24%
NOSH 1,253,411 1,253,155 1,253,237 1,253,506 1,253,421 1,252,521 1,253,078 0.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -12.91% -9.27% -3.91% 0.20% 2.88% 4.77% 6.74% -
ROE -92.47% -56.35% -17.96% 0.79% 9.84% 15.89% 21.40% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 972.50 983.49 969.50 945.18 909.61 856.28 809.63 13.01%
EPS -125.76 -91.28 -37.90 1.93 26.18 40.83 54.58 -
DPS 2.49 2.49 2.49 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.62 2.11 2.43 2.66 2.57 2.55 -34.25%
Adjusted Per Share Value based on latest NOSH - 1,253,506
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 73.00 73.81 72.76 70.95 68.28 64.23 60.75 13.04%
EPS -9.44 -6.85 -2.84 0.14 1.97 3.06 4.10 -
DPS 0.19 0.19 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.1021 0.1216 0.1584 0.1824 0.1997 0.1928 0.1914 -34.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.04 2.84 3.36 3.50 3.80 4.42 3.98 -
P/RPS 0.31 0.29 0.35 0.37 0.42 0.52 0.49 -26.32%
P/EPS -2.42 -3.11 -8.86 181.76 14.51 10.83 7.29 -
EY -41.37 -32.14 -11.28 0.55 6.89 9.24 13.71 -
DY 0.82 0.88 0.74 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.75 1.59 1.44 1.43 1.72 1.56 27.30%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 12/12/05 22/08/05 31/05/05 28/02/05 29/11/04 -
Price 2.94 3.00 2.89 3.38 3.54 4.02 4.38 -
P/RPS 0.30 0.31 0.30 0.36 0.39 0.47 0.54 -32.44%
P/EPS -2.34 -3.29 -7.62 175.53 13.52 9.85 8.03 -
EY -42.78 -30.43 -13.11 0.57 7.40 10.16 12.46 -
DY 0.85 0.83 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.85 1.37 1.39 1.33 1.56 1.72 16.41%

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