[MAS] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
12-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -113.67%
YoY- -322.92%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 15,525,032 14,856,561 12,965,520 12,150,356 11,001,348 8,408,958 9,098,865 9.73%
PBT 286,589 849,462 -288,244 -678,782 322,470 231,862 348,032 -3.31%
Tax -21,156 -35,476 -52,789 -31,380 -33,262 -9,680 -13,748 7.77%
NP 265,433 813,986 -341,033 -710,162 289,208 222,182 334,284 -3.92%
-
NP to SH 264,176 812,657 -343,872 -710,162 289,208 222,182 333,564 -3.97%
-
Tax Rate 7.38% 4.18% - - 10.31% 4.17% 3.95% -
Total Cost 15,259,598 14,042,574 13,306,553 12,860,518 10,712,140 8,186,776 8,764,581 10.11%
-
Net Worth 4,126,358 2,797,122 1,253,177 2,644,576 3,220,383 2,733,398 662,202 37.43%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - 41,611 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 4,126,358 2,797,122 1,253,177 2,644,576 3,220,383 2,733,398 662,202 37.43%
NOSH 1,670,590 1,398,561 1,253,177 1,253,353 1,253,067 1,253,852 770,003 14.41%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 1.71% 5.48% -2.63% -5.84% 2.63% 2.64% 3.67% -
ROE 6.40% 29.05% -27.44% -26.85% 8.98% 8.13% 50.37% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 929.31 1,062.27 1,034.61 969.43 877.95 670.65 1,181.67 -4.08%
EPS 15.81 58.11 -24.59 -56.67 23.08 17.72 43.41 -16.10%
DPS 0.00 0.00 0.00 3.32 0.00 0.00 0.00 -
NAPS 2.47 2.00 1.00 2.11 2.57 2.18 0.86 20.12%
Adjusted Per Share Value based on latest NOSH - 1,253,237
30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 92.97 88.97 77.64 72.76 65.88 50.36 54.49 9.73%
EPS 1.58 4.87 -2.06 -4.25 1.73 1.33 2.00 -4.01%
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.2471 0.1675 0.075 0.1584 0.1929 0.1637 0.0397 37.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 31/12/04 31/12/03 31/12/02 -
Price 3.44 4.30 3.50 3.36 4.42 4.80 3.56 -
P/RPS 0.37 0.40 0.34 0.35 0.50 0.72 0.30 3.71%
P/EPS 21.75 7.40 -12.76 -5.93 19.15 27.09 8.22 18.42%
EY 4.60 13.51 -7.84 -16.86 5.22 3.69 12.17 -15.55%
DY 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
P/NAPS 1.39 2.15 3.50 1.59 1.72 2.20 4.14 -17.27%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/11/08 26/11/07 28/11/06 12/12/05 28/02/05 19/02/04 25/02/03 -
Price 2.56 4.58 4.30 2.89 4.02 5.05 3.60 -
P/RPS 0.28 0.43 0.42 0.30 0.46 0.75 0.30 -1.19%
P/EPS 16.19 7.88 -15.67 -5.10 17.42 28.50 8.31 12.29%
EY 6.18 12.69 -6.38 -19.61 5.74 3.51 12.03 -10.93%
DY 0.00 0.00 0.00 1.15 0.00 0.00 0.00 -
P/NAPS 1.04 2.29 4.30 1.37 1.56 2.32 4.19 -21.51%

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