[MAS] YoY Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
28-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 11,001,348 8,408,958 9,098,865 8,308,838 9,166,662 7,922,216 7,201,518 -0.44%
PBT 322,470 231,862 348,032 -1,503,112 -1,124,041 81,272 -936,881 -
Tax -33,262 -9,680 -13,748 1,503,112 1,124,041 -81,272 936,881 -
NP 289,208 222,182 334,284 0 0 0 0 -100.00%
-
NP to SH 289,208 222,182 333,564 0 0 0 0 -100.00%
-
Tax Rate 10.31% 4.17% 3.95% - - 100.00% - -
Total Cost 10,712,140 8,186,776 8,764,581 8,308,838 9,166,662 7,922,216 7,201,518 -0.42%
-
Net Worth 3,220,383 2,733,398 662,202 639,121 0 0 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 3,220,383 2,733,398 662,202 639,121 0 0 0 -100.00%
NOSH 1,253,067 1,253,852 770,003 770,026 0 0 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 2.63% 2.64% 3.67% 0.00% 0.00% 0.00% 0.00% -
ROE 8.98% 8.13% 50.37% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 877.95 670.65 1,181.67 1,079.03 0.00 0.00 0.00 -100.00%
EPS 23.08 17.72 43.41 -192.71 -148.33 7.41 -124.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.18 0.86 0.83 1.23 1.93 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 770,026
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 65.88 50.36 54.49 49.76 54.89 47.44 43.13 -0.44%
EPS 1.73 1.33 2.00 -192.71 -148.33 7.41 -124.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1929 0.1637 0.0397 0.0383 1.23 1.93 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 4.42 4.80 3.56 3.50 3.84 0.00 0.00 -
P/RPS 0.50 0.72 0.30 0.32 0.00 0.00 0.00 -100.00%
P/EPS 19.15 27.09 8.22 -1.82 -2.59 0.00 0.00 -100.00%
EY 5.22 3.69 12.17 -55.06 -38.63 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 2.20 4.14 4.22 3.12 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 28/02/05 19/02/04 25/02/03 28/01/02 26/02/01 29/02/00 - -
Price 4.02 5.05 3.60 3.26 3.84 4.08 0.00 -
P/RPS 0.46 0.75 0.30 0.30 0.00 0.00 0.00 -100.00%
P/EPS 17.42 28.50 8.31 -1.69 -2.59 55.04 0.00 -100.00%
EY 5.74 3.51 12.03 -59.11 -38.63 1.82 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.32 4.19 3.93 3.12 2.11 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