[MAS] YoY Cumulative 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?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 8,251,011 6,306,719 6,824,149 6,231,629 6,874,997 5,941,662 5,401,139 -0.44%
PBT 241,853 173,897 261,024 -1,127,334 -843,031 60,954 -702,661 -
Tax -24,947 -7,260 -10,311 1,127,334 843,031 -60,954 702,661 -
NP 216,906 166,637 250,713 0 0 0 0 -100.00%
-
NP to SH 216,906 166,637 250,173 0 0 0 0 -100.00%
-
Tax Rate 10.31% 4.17% 3.95% - - 100.00% - -
Total Cost 8,034,105 6,140,082 6,573,436 6,231,629 6,874,997 5,941,662 5,401,139 -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 6.74% 6.10% 37.78% 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 658.46 502.99 886.25 809.28 0.00 0.00 0.00 -100.00%
EPS 17.31 13.29 32.56 -144.53 -111.25 5.56 -93.51 -
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 49.41 37.77 40.87 37.32 41.17 35.58 32.34 -0.44%
EPS 1.30 1.00 1.50 -144.53 -111.25 5.56 -93.51 -
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 0.67 0.95 0.40 0.43 0.00 0.00 0.00 -100.00%
P/EPS 25.53 36.12 10.96 -2.42 -3.45 0.00 0.00 -100.00%
EY 3.92 2.77 9.13 -41.29 -28.97 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 0.61 1.00 0.41 0.40 0.00 0.00 0.00 -100.00%
P/EPS 23.22 38.00 11.08 -2.26 -3.45 73.38 0.00 -100.00%
EY 4.31 2.63 9.02 -44.33 -28.97 1.36 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