[MAS] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 6.37%
YoY- -6214.62%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 14,027,132 13,496,665 12,936,303 12,335,269 12,189,440 12,324,636 12,150,175 10.05%
PBT 382,661 -70,946 -813,230 -1,430,939 -1,541,595 -1,108,280 -430,333 -
Tax -63,305 -62,791 -52,158 -41,573 -31,874 -33,955 -44,673 26.18%
NP 319,356 -133,737 -865,388 -1,472,512 -1,573,469 -1,142,235 -475,006 -
-
NP to SH 317,401 -136,433 -869,208 -1,475,946 -1,576,323 -1,143,925 -475,006 -
-
Tax Rate 16.54% - - - - - - -
Total Cost 13,707,776 13,630,402 13,801,691 13,807,781 13,762,909 13,466,871 12,625,181 5.64%
-
Net Worth 1,253,163 1,253,581 1,253,495 1,528,894 1,704,639 2,030,111 2,644,331 -39.24%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 31,205 31,205 31,205 31,205 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,253,163 1,253,581 1,253,495 1,528,894 1,704,639 2,030,111 2,644,331 -39.24%
NOSH 1,253,163 1,253,581 1,253,495 1,253,191 1,253,411 1,253,155 1,253,237 -0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.28% -0.99% -6.69% -11.94% -12.91% -9.27% -3.91% -
ROE 25.33% -10.88% -69.34% -96.54% -92.47% -56.35% -17.96% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1,119.34 1,076.65 1,032.02 984.31 972.50 983.49 969.50 10.06%
EPS 25.33 -10.88 -69.34 -117.77 -125.76 -91.28 -37.90 -
DPS 0.00 0.00 0.00 2.49 2.49 2.49 2.49 -
NAPS 1.00 1.00 1.00 1.22 1.36 1.62 2.11 -39.24%
Adjusted Per Share Value based on latest NOSH - 1,253,191
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 84.00 80.82 77.47 73.87 73.00 73.81 72.76 10.05%
EPS 1.90 -0.82 -5.21 -8.84 -9.44 -6.85 -2.84 -
DPS 0.00 0.00 0.00 0.19 0.19 0.19 0.19 -
NAPS 0.075 0.0751 0.0751 0.0916 0.1021 0.1216 0.1584 -39.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 5.75 4.68 3.50 2.68 3.04 2.84 3.36 -
P/RPS 0.51 0.43 0.34 0.27 0.31 0.29 0.35 28.55%
P/EPS 22.70 -43.00 -5.05 -2.28 -2.42 -3.11 -8.86 -
EY 4.40 -2.33 -19.81 -43.95 -41.37 -32.14 -11.28 -
DY 0.00 0.00 0.00 0.93 0.82 0.88 0.74 -
P/NAPS 5.75 4.68 3.50 2.20 2.24 1.75 1.59 135.78%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 26/02/07 28/11/06 30/08/06 29/05/06 27/02/06 12/12/05 -
Price 5.75 5.95 4.30 3.02 2.94 3.00 2.89 -
P/RPS 0.51 0.55 0.42 0.31 0.30 0.31 0.30 42.48%
P/EPS 22.70 -54.67 -6.20 -2.56 -2.34 -3.29 -7.62 -
EY 4.40 -1.83 -16.13 -39.00 -42.78 -30.43 -13.11 -
DY 0.00 0.00 0.00 0.82 0.85 0.83 0.86 -
P/NAPS 5.75 5.95 4.30 2.48 2.16 1.85 1.37 160.42%

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