[MAS] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 34.9%
YoY- 31.07%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 8,266,114 8,795,843 9,047,899 8,824,223 8,579,030 8,458,671 8,364,239 -0.78%
PBT 249,194 333,936 210,453 -448,117 -690,178 -932,830 -951,603 -
Tax 3,621 2,595 -13,864 4,138 8,171 331,619 404,516 -95.72%
NP 252,815 336,531 196,589 -443,979 -682,007 -601,211 -547,087 -
-
NP to SH 252,815 336,531 196,589 -443,979 -682,007 -921,901 -954,282 -
-
Tax Rate -1.45% -0.78% 6.59% - - - - -
Total Cost 8,013,299 8,459,312 8,851,310 9,268,202 9,261,037 9,059,882 8,911,326 -6.85%
-
Net Worth 2,455,777 2,451,127 662,169 1,362,739 1,424,905 1,524,737 639,121 145.92%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,455,777 2,451,127 662,169 1,362,739 1,424,905 1,524,737 639,121 145.92%
NOSH 1,252,947 1,178,426 769,965 744,666 770,219 770,069 770,026 38.46%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.06% 3.83% 2.17% -5.03% -7.95% -7.11% -6.54% -
ROE 10.29% 13.73% 29.69% -32.58% -47.86% -60.46% -149.31% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 659.73 746.41 1,175.11 1,184.99 1,113.84 1,098.43 1,086.23 -28.34%
EPS 20.18 28.56 25.53 -59.62 -88.55 -119.72 -123.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 2.08 0.86 1.83 1.85 1.98 0.83 77.61%
Adjusted Per Share Value based on latest NOSH - 744,666
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 49.50 52.67 54.18 52.84 51.38 50.65 50.09 -0.78%
EPS 1.51 2.02 1.18 -2.66 -4.08 -5.52 -5.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1471 0.1468 0.0397 0.0816 0.0853 0.0913 0.0383 145.85%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.94 3.32 3.56 2.64 3.56 3.72 3.50 -
P/RPS 0.60 0.44 0.30 0.22 0.32 0.34 0.32 52.23%
P/EPS 19.53 11.63 13.94 -4.43 -4.02 -3.11 -2.82 -
EY 5.12 8.60 7.17 -22.58 -24.87 -32.18 -35.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.60 4.14 1.44 1.92 1.88 4.22 -39.09%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 11/08/03 20/05/03 25/02/03 11/11/02 30/07/02 29/05/02 28/01/02 -
Price 4.38 3.34 3.60 3.16 3.86 4.18 3.26 -
P/RPS 0.66 0.45 0.31 0.27 0.35 0.38 0.30 69.39%
P/EPS 21.71 11.70 14.10 -5.30 -4.36 -3.49 -2.63 -
EY 4.61 8.55 7.09 -18.87 -22.94 -28.64 -38.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.61 4.19 1.73 2.09 2.11 3.93 -31.53%

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