[MAS] YoY Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
30-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 61.32%
YoY- 74.81%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 3,150,249 9,757,880 6,690,148 8,657,036 8,327,628 8,607,224 6,913,120 0.83%
PBT 124,197 90,016 -649,296 -310,328 -1,280,936 -503,028 237,400 0.68%
Tax -12,923 16,340 -8,752 310,328 1,280,936 503,028 -237,400 3.13%
NP 111,274 106,356 -658,048 0 0 0 0 -100.00%
-
NP to SH 111,274 106,356 -658,048 -323,184 -1,282,760 -512,060 0 -100.00%
-
Tax Rate 10.41% -18.15% - - - - 100.00% -
Total Cost 3,038,975 9,651,524 7,348,196 8,657,036 8,327,628 8,607,224 6,913,120 0.87%
-
Net Worth 2,030,161 3,047,701 2,455,777 1,424,905 361,912 0 0 -100.00%
Dividend
31/03/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 2,030,161 3,047,701 2,455,777 1,424,905 361,912 0 0 -100.00%
NOSH 1,253,185 1,254,198 1,252,947 770,219 770,026 0 0 -100.00%
Ratio Analysis
31/03/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 3.53% 1.09% -9.84% 0.00% 0.00% 0.00% 0.00% -
ROE 5.48% 3.49% -26.80% -22.68% -354.44% 0.00% 0.00% -
Per Share
31/03/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 251.38 778.02 533.95 1,123.97 1,081.47 0.00 0.00 -100.00%
EPS 8.88 8.48 -52.52 -41.96 -166.60 -66.52 28.12 1.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 2.43 1.96 1.85 0.47 1.73 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 770,219
31/03/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 18.87 58.43 40.06 51.84 49.87 51.54 41.40 0.83%
EPS 0.67 0.64 -3.94 -1.94 -7.68 -3.07 28.12 4.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.1825 0.1471 0.0853 0.0217 1.73 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 31/03/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 3.80 4.76 3.94 3.56 2.40 3.20 0.00 -
P/RPS 1.51 0.61 0.74 0.32 0.22 0.00 0.00 -100.00%
P/EPS 42.80 56.13 -7.50 -8.48 -1.44 -4.81 0.00 -100.00%
EY 2.34 1.78 -13.33 -11.79 -69.41 -20.79 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 1.96 2.01 1.92 5.11 1.85 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 31/05/05 23/08/04 11/08/03 30/07/02 27/08/01 28/08/00 - -
Price 3.54 4.28 4.38 3.86 3.62 3.70 0.00 -
P/RPS 1.41 0.55 0.82 0.34 0.33 0.00 0.00 -100.00%
P/EPS 39.87 50.47 -8.34 -9.20 -2.17 -5.56 0.00 -100.00%
EY 2.51 1.98 -11.99 -10.87 -46.02 -17.98 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.76 2.23 2.09 7.70 2.14 0.00 -100.00%

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