[MAS] YoY Cumulative 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- -220.51%
YoY- -434.37%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 11,643,774 11,142,421 9,724,140 9,112,767 8,251,011 6,306,719 6,824,149 9.73%
PBT 214,942 637,097 -216,183 -509,087 241,853 173,897 261,024 -3.31%
Tax -15,867 -26,607 -39,592 -23,535 -24,947 -7,260 -10,311 7.77%
NP 199,075 610,490 -255,775 -532,622 216,906 166,637 250,713 -3.92%
-
NP to SH 198,132 609,493 -257,904 -532,622 216,906 166,637 250,173 -3.97%
-
Tax Rate 7.38% 4.18% - - 10.31% 4.17% 3.95% -
Total Cost 11,444,699 10,531,931 9,979,915 9,645,389 8,034,105 6,140,082 6,573,436 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 - - - 31,208 - - - -
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 4.80% 21.79% -20.58% -20.14% 6.74% 6.10% 37.78% -
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 696.99 796.71 775.96 727.07 658.46 502.99 886.25 -4.08%
EPS 11.86 43.58 -18.44 -42.50 17.31 13.29 32.56 -16.09%
DPS 0.00 0.00 0.00 2.49 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 69.73 66.73 58.23 54.57 49.41 37.77 40.87 9.73%
EPS 1.19 3.65 -1.54 -3.19 1.30 1.00 1.50 -3.94%
DPS 0.00 0.00 0.00 0.19 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 0.49 0.54 0.45 0.46 0.67 0.95 0.40 3.59%
P/EPS 29.01 9.87 -17.01 -7.91 25.53 36.12 10.96 18.43%
EY 3.45 10.13 -5.88 -12.65 3.92 2.77 9.13 -15.56%
DY 0.00 0.00 0.00 0.74 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 0.37 0.57 0.55 0.40 0.61 1.00 0.41 -1.76%
P/EPS 21.59 10.51 -20.89 -6.80 23.22 38.00 11.08 12.29%
EY 4.63 9.52 -4.79 -14.70 4.31 2.63 9.02 -10.94%
DY 0.00 0.00 0.00 0.86 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