[MAS] YoY Annualized Quarter Result on 30-Sep-2001 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 10,427,206 7,698,224 9,250,638 8,522,556 9,081,530 7,619,084 7,248,024 -0.38%
PBT 326,198 -117,276 -145,190 -1,545,008 -782,820 573,654 -863,986 -
Tax -7,618 -9,614 -14,168 1,545,008 782,820 -573,654 863,986 -
NP 318,580 -126,890 -159,358 0 0 0 0 -100.00%
-
NP to SH 318,580 -126,890 -159,358 0 0 0 0 -100.00%
-
Tax Rate 2.34% - - - - 100.00% - -
Total Cost 10,108,626 7,825,114 9,409,996 8,522,556 9,081,530 7,619,084 7,248,024 -0.35%
-
Net Worth 3,195,826 2,507,707 1,408,817 823,927 0 0 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 3,195,826 2,507,707 1,408,817 823,927 0 0 0 -100.00%
NOSH 1,253,265 1,253,853 769,845 770,026 0 0 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 3.06% -1.65% -1.72% 0.00% 0.00% 0.00% 0.00% -
ROE 9.97% -5.06% -11.31% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 832.00 613.97 1,201.62 1,106.79 0.00 0.00 0.00 -100.00%
EPS 25.42 -10.12 -20.70 -200.72 -103.38 72.00 -114.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.00 1.83 1.07 1.60 2.14 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 770,026
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 62.44 46.10 55.40 51.04 54.38 45.63 43.40 -0.38%
EPS 1.91 -0.76 -0.95 -200.72 -103.38 72.00 -114.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1914 0.1502 0.0844 0.0493 1.60 2.14 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 3.98 4.58 2.64 2.10 2.88 0.00 0.00 -
P/RPS 0.48 0.75 0.22 0.19 0.00 0.00 0.00 -100.00%
P/EPS 15.66 -45.26 -12.75 -1.05 -2.79 0.00 0.00 -100.00%
EY 6.39 -2.21 -7.84 -95.58 -35.90 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.29 1.44 1.96 1.80 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 29/11/04 10/11/03 11/11/02 26/11/01 29/11/00 30/11/99 - -
Price 4.38 4.60 3.16 2.11 3.78 0.00 0.00 -
P/RPS 0.53 0.75 0.26 0.19 0.00 0.00 0.00 -100.00%
P/EPS 17.23 -45.45 -15.27 -1.05 -3.66 0.00 0.00 -100.00%
EY 5.80 -2.20 -6.55 -95.13 -27.35 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.30 1.73 1.97 2.36 0.00 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