[MAS] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -25.22%
YoY- 102.57%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 12,150,175 11,847,838 11,401,260 10,725,112 10,145,310 9,547,752 8,780,819 24.14%
PBT -430,333 71,295 366,050 413,121 566,902 529,994 345,166 -
Tax -44,673 -47,157 -37,870 98,291 116,976 122,251 115,978 -
NP -475,006 24,138 328,180 511,412 683,878 652,245 461,144 -
-
NP to SH -475,006 24,138 328,180 511,412 683,878 652,245 461,144 -
-
Tax Rate - 66.14% 10.35% -23.79% -20.63% -23.07% -33.60% -
Total Cost 12,625,181 11,823,700 11,073,080 10,213,700 9,461,432 8,895,507 8,319,675 32.02%
-
Net Worth 2,644,331 3,046,019 3,334,100 3,218,980 3,195,349 3,047,701 3,020,253 -8.47%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 31,205 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,644,331 3,046,019 3,334,100 3,218,980 3,195,349 3,047,701 3,020,253 -8.47%
NOSH 1,253,237 1,253,506 1,253,421 1,252,521 1,253,078 1,254,198 1,253,217 0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -3.91% 0.20% 2.88% 4.77% 6.74% 6.83% 5.25% -
ROE -17.96% 0.79% 9.84% 15.89% 21.40% 21.40% 15.27% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 969.50 945.18 909.61 856.28 809.63 761.26 700.66 24.14%
EPS -37.90 1.93 26.18 40.83 54.58 52.00 36.80 -
DPS 2.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.43 2.66 2.57 2.55 2.43 2.41 -8.47%
Adjusted Per Share Value based on latest NOSH - 1,252,521
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 72.76 70.95 68.28 64.23 60.75 57.18 52.58 24.15%
EPS -2.84 0.14 1.97 3.06 4.10 3.91 2.76 -
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.1824 0.1997 0.1928 0.1914 0.1825 0.1809 -8.46%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 3.36 3.50 3.80 4.42 3.98 4.76 5.50 -
P/RPS 0.35 0.37 0.42 0.52 0.49 0.63 0.78 -41.35%
P/EPS -8.86 181.76 14.51 10.83 7.29 9.15 14.95 -
EY -11.28 0.55 6.89 9.24 13.71 10.93 6.69 -
DY 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.44 1.43 1.72 1.56 1.96 2.28 -21.34%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 12/12/05 22/08/05 31/05/05 28/02/05 29/11/04 23/08/04 24/05/04 -
Price 2.89 3.38 3.54 4.02 4.38 4.28 4.70 -
P/RPS 0.30 0.36 0.39 0.47 0.54 0.56 0.67 -41.44%
P/EPS -7.62 175.53 13.52 9.85 8.03 8.23 12.77 -
EY -13.11 0.57 7.40 10.16 12.46 12.15 7.83 -
DY 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.39 1.33 1.56 1.72 1.76 1.95 -20.95%

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