[MAS] YoY Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 309.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 12,150,356 11,001,348 8,408,958 9,098,865 8,308,838 9,166,662 7,922,216 -0.45%
PBT -678,782 322,470 231,862 348,032 -1,503,112 -1,124,041 81,272 -
Tax -31,380 -33,262 -9,680 -13,748 1,503,112 1,124,041 -81,272 1.01%
NP -710,162 289,208 222,182 334,284 0 0 0 -100.00%
-
NP to SH -710,162 289,208 222,182 333,564 0 0 0 -100.00%
-
Tax Rate - 10.31% 4.17% 3.95% - - 100.00% -
Total Cost 12,860,518 10,712,140 8,186,776 8,764,581 8,308,838 9,166,662 7,922,216 -0.51%
-
Net Worth 2,644,576 3,220,383 2,733,398 662,202 639,121 0 0 -100.00%
Dividend
30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 41,611 - - - - - - -100.00%
Div Payout % 0.00% - - - - - - -
Equity
30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,644,576 3,220,383 2,733,398 662,202 639,121 0 0 -100.00%
NOSH 1,253,353 1,253,067 1,253,852 770,003 770,026 0 0 -100.00%
Ratio Analysis
30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -5.84% 2.63% 2.64% 3.67% 0.00% 0.00% 0.00% -
ROE -26.85% 8.98% 8.13% 50.37% 0.00% 0.00% 0.00% -
Per Share
30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 969.43 877.95 670.65 1,181.67 1,079.03 0.00 0.00 -100.00%
EPS -56.67 23.08 17.72 43.41 -192.71 -148.33 7.41 -
DPS 3.32 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.11 2.57 2.18 0.86 0.83 1.23 1.93 -0.09%
Adjusted Per Share Value based on latest NOSH - 769,965
30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 72.76 65.88 50.36 54.49 49.76 54.89 47.44 -0.45%
EPS -4.25 1.73 1.33 2.00 -192.71 -148.33 7.41 -
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.1584 0.1929 0.1637 0.0397 0.0383 1.23 1.93 2.68%
Price Multiplier on Financial Quarter End Date
30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.36 4.42 4.80 3.56 3.50 3.84 0.00 -
P/RPS 0.35 0.50 0.72 0.30 0.32 0.00 0.00 -100.00%
P/EPS -5.93 19.15 27.09 8.22 -1.82 -2.59 0.00 -100.00%
EY -16.86 5.22 3.69 12.17 -55.06 -38.63 0.00 -100.00%
DY 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.59 1.72 2.20 4.14 4.22 3.12 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 12/12/05 28/02/05 19/02/04 25/02/03 28/01/02 26/02/01 29/02/00 -
Price 2.89 4.02 5.05 3.60 3.26 3.84 4.08 -
P/RPS 0.30 0.46 0.75 0.30 0.30 0.00 0.00 -100.00%
P/EPS -5.10 17.42 28.50 8.31 -1.69 -2.59 55.04 -
EY -19.61 5.74 3.51 12.03 -59.11 -38.63 1.82 -
DY 1.15 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.37 1.56 2.32 4.19 3.93 3.12 2.11 0.45%

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