[MAS] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
28-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -48.16%
YoY- -122.23%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 8,824,223 8,579,030 8,458,671 8,364,239 8,674,260 8,903,446 8,973,345 -1.10%
PBT -448,117 -690,178 -932,830 -951,603 -1,078,272 -1,106,852 -912,375 -37.72%
Tax 4,138 8,171 331,619 404,516 841,361 1,106,852 912,375 -97.25%
NP -443,979 -682,007 -601,211 -547,087 -236,911 0 0 -
-
NP to SH -443,979 -682,007 -921,901 -954,282 -644,106 -407,195 -214,520 62.33%
-
Tax Rate - - - - - - - -
Total Cost 9,268,202 9,261,037 9,059,882 8,911,326 8,911,171 8,903,446 8,973,345 2.17%
-
Net Worth 1,362,739 1,424,905 1,524,737 639,121 823,927 361,912 1,647,768 -11.88%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,362,739 1,424,905 1,524,737 639,121 823,927 361,912 1,647,768 -11.88%
NOSH 744,666 770,219 770,069 770,026 770,026 770,026 769,985 -2.20%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -5.03% -7.95% -7.11% -6.54% -2.73% 0.00% 0.00% -
ROE -32.58% -47.86% -60.46% -149.31% -78.18% -112.51% -13.02% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,184.99 1,113.84 1,098.43 1,086.23 1,126.49 1,156.25 1,165.39 1.11%
EPS -59.62 -88.55 -119.72 -123.93 -83.65 -52.88 -27.86 65.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.85 1.98 0.83 1.07 0.47 2.14 -9.89%
Adjusted Per Share Value based on latest NOSH - 770,026
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 52.84 51.38 50.65 50.09 51.95 53.32 53.74 -1.11%
EPS -2.66 -4.08 -5.52 -5.71 -3.86 -2.44 -1.28 62.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0816 0.0853 0.0913 0.0383 0.0493 0.0217 0.0987 -11.90%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.64 3.56 3.72 3.50 2.10 2.40 3.42 -
P/RPS 0.22 0.32 0.34 0.32 0.19 0.21 0.29 -16.80%
P/EPS -4.43 -4.02 -3.11 -2.82 -2.51 -4.54 -12.28 -49.29%
EY -22.58 -24.87 -32.18 -35.41 -39.83 -22.03 -8.15 97.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.92 1.88 4.22 1.96 5.11 1.60 -6.77%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 11/11/02 30/07/02 29/05/02 28/01/02 26/11/01 27/08/01 29/05/01 -
Price 3.16 3.86 4.18 3.26 2.11 3.62 2.52 -
P/RPS 0.27 0.35 0.38 0.30 0.19 0.31 0.22 14.61%
P/EPS -5.30 -4.36 -3.49 -2.63 -2.52 -6.85 -9.05 -29.97%
EY -18.87 -22.94 -28.64 -38.01 -39.64 -14.61 -11.06 42.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.09 2.11 3.93 1.97 7.70 1.18 29.02%

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