[MAS] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -7.48%
YoY- 149.29%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 CAGR
Revenue 13,029,804 10,546,656 15,048,992 14,055,410 12,093,862 12,072,594 10,427,206 3.95%
PBT -424,680 379,808 390,518 526,862 -945,718 -296,108 326,198 -
Tax -21,318 -17,738 -69,502 -35,004 -47,194 -36,250 -7,618 19.59%
NP -445,998 362,070 321,016 491,858 -992,912 -332,358 318,580 -
-
NP to SH -449,364 359,396 320,078 491,116 -996,398 -332,358 318,580 -
-
Tax Rate - 4.67% 17.80% 6.64% - - 2.34% -
Total Cost 13,475,802 10,184,586 14,727,976 13,563,552 13,086,774 12,404,952 10,108,626 5.12%
-
Net Worth 2,941,519 0 4,076,150 1,253,486 1,529,063 3,046,019 3,195,826 -1.43%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 CAGR
Div - - - 440,224 - - - -
Div Payout % - - - 89.64% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 CAGR
Net Worth 2,941,519 0 4,076,150 1,253,486 1,529,063 3,046,019 3,195,826 -1.43%
NOSH 3,129,275 1,670,834 1,670,553 1,253,486 1,253,330 1,253,506 1,253,265 17.24%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 CAGR
NP Margin -3.42% 3.43% 2.13% 3.50% -8.21% -2.75% 3.06% -
ROE -15.28% 0.00% 7.85% 39.18% -65.16% -10.91% 9.97% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 CAGR
RPS 416.38 631.22 900.84 1,121.31 964.94 963.11 832.00 -11.34%
EPS -14.36 17.50 19.16 35.12 -79.50 -26.52 25.42 -
DPS 0.00 0.00 0.00 35.12 0.00 0.00 0.00 -
NAPS 0.94 0.00 2.44 1.00 1.22 2.43 2.55 -15.93%
Adjusted Per Share Value based on latest NOSH - 1,253,866
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 CAGR
RPS 78.03 63.16 90.12 84.17 72.42 72.30 62.44 3.95%
EPS -2.69 2.15 1.92 2.94 -5.97 -1.99 1.91 -
DPS 0.00 0.00 0.00 2.64 0.00 0.00 0.00 -
NAPS 0.1762 0.00 0.2441 0.0751 0.0916 0.1824 0.1914 -1.42%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/09/04 -
Price 2.07 3.06 3.10 5.90 2.68 3.50 3.98 -
P/RPS 0.50 0.48 0.34 0.53 0.28 0.36 0.48 0.71%
P/EPS -14.42 14.23 16.18 15.06 -3.37 -13.20 15.66 -
EY -6.94 7.03 6.18 6.64 -29.66 -7.58 6.39 -
DY 0.00 0.00 0.00 5.95 0.00 0.00 0.00 -
P/NAPS 2.20 0.00 1.27 5.90 2.20 1.44 1.56 6.16%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 CAGR
Date 16/08/10 06/08/09 18/08/08 27/08/07 30/08/06 22/08/05 29/11/04 -
Price 2.28 3.10 3.60 4.80 3.02 3.38 4.38 -
P/RPS 0.55 0.49 0.40 0.43 0.31 0.35 0.53 0.64%
P/EPS -15.88 14.41 18.79 12.25 -3.80 -12.75 17.23 -
EY -6.30 6.94 5.32 8.16 -26.32 -7.84 5.80 -
DY 0.00 0.00 0.00 7.32 0.00 0.00 0.00 -
P/NAPS 2.43 0.00 1.48 4.80 2.48 1.39 1.72 6.19%

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