[MAS] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 489.09%
YoY- 141.33%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 CAGR
Revenue 13,207,868 10,891,784 15,001,536 14,182,080 12,060,212 9,757,880 3,150,249 33.17%
PBT 1,281,004 -2,838,164 537,156 577,956 -1,236,472 90,016 124,197 59.43%
Tax -38,756 46,348 -55,036 -45,424 -43,368 16,340 -12,923 24.54%
NP 1,242,248 -2,791,816 482,120 532,532 -1,279,840 106,356 111,274 61.97%
-
NP to SH 1,240,188 -2,794,184 480,244 530,840 -1,284,496 106,356 111,274 61.92%
-
Tax Rate 3.03% - 10.25% 7.86% - -18.15% 10.41% -
Total Cost 11,965,620 13,683,600 14,519,416 13,649,548 13,340,052 9,651,524 3,038,975 31.51%
-
Net Worth 3,176,233 -451,231 4,057,694 1,253,163 1,704,639 3,047,701 2,030,161 9.35%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 CAGR
Net Worth 3,176,233 -451,231 4,057,694 1,253,163 1,704,639 3,047,701 2,030,161 9.35%
NOSH 2,913,975 1,671,228 1,669,833 1,253,163 1,253,411 1,254,198 1,253,185 18.37%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 CAGR
NP Margin 9.41% -25.63% 3.21% 3.75% -10.61% 1.09% 3.53% -
ROE 39.05% 0.00% 11.84% 42.36% -75.35% 3.49% 5.48% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 CAGR
RPS 453.26 651.72 898.39 1,131.70 962.19 778.02 251.38 12.50%
EPS 42.56 -136.08 28.76 37.96 -102.48 8.48 8.88 36.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 -0.27 2.43 1.00 1.36 2.43 1.62 -7.61%
Adjusted Per Share Value based on latest NOSH - 1,253,163
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 CAGR
RPS 79.09 65.22 89.84 84.93 72.22 58.43 18.87 33.16%
EPS 7.43 -16.73 2.88 3.18 -7.69 0.64 0.67 61.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 -0.027 0.243 0.075 0.1021 0.1825 0.1216 9.35%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 30/06/04 31/03/05 -
Price 2.15 2.87 3.54 5.75 3.04 4.76 3.80 -
P/RPS 0.47 0.44 0.39 0.51 0.32 0.61 1.51 -20.80%
P/EPS 5.05 -1.72 12.31 13.57 -2.97 56.13 42.80 -34.76%
EY 19.80 -58.26 8.12 7.37 -33.71 1.78 2.34 53.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 0.00 1.46 5.75 2.24 1.96 2.35 -3.46%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 CAGR
Date 17/05/10 12/06/09 20/05/08 28/05/07 29/05/06 23/08/04 31/05/05 -
Price 2.06 3.26 3.70 5.75 2.94 4.28 3.54 -
P/RPS 0.45 0.50 0.41 0.51 0.31 0.55 1.41 -20.41%
P/EPS 4.84 -1.95 12.87 13.57 -2.87 50.47 39.87 -34.39%
EY 20.66 -51.29 7.77 7.37 -34.86 1.98 2.51 52.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.00 1.52 5.75 2.16 1.76 2.19 -2.90%

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