[MAS] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 36.17%
YoY- 30.17%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 11,142,421 9,724,140 9,112,767 8,251,011 6,306,719 6,824,149 6,231,629 10.63%
PBT 637,097 -216,183 -509,087 241,853 173,897 261,024 -1,127,334 -
Tax -26,607 -39,592 -23,535 -24,947 -7,260 -10,311 1,127,334 -
NP 610,490 -255,775 -532,622 216,906 166,637 250,713 0 -
-
NP to SH 609,493 -257,904 -532,622 216,906 166,637 250,173 0 -
-
Tax Rate 4.18% - - 10.31% 4.17% 3.95% - -
Total Cost 10,531,931 9,979,915 9,645,389 8,034,105 6,140,082 6,573,436 6,231,629 9.55%
-
Net Worth 2,797,122 1,253,177 2,644,576 3,220,383 2,733,398 662,202 639,121 29.26%
Dividend
30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - 31,208 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,797,122 1,253,177 2,644,576 3,220,383 2,733,398 662,202 639,121 29.26%
NOSH 1,398,561 1,253,177 1,253,353 1,253,067 1,253,852 770,003 770,026 10.93%
Ratio Analysis
30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.48% -2.63% -5.84% 2.63% 2.64% 3.67% 0.00% -
ROE 21.79% -20.58% -20.14% 6.74% 6.10% 37.78% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 796.71 775.96 727.07 658.46 502.99 886.25 809.28 -0.27%
EPS 43.58 -18.44 -42.50 17.31 13.29 32.56 -144.53 -
DPS 0.00 0.00 2.49 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 2.11 2.57 2.18 0.86 0.83 16.52%
Adjusted Per Share Value based on latest NOSH - 1,252,521
30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 66.73 58.23 54.57 49.41 37.77 40.87 37.32 10.63%
EPS 3.65 -1.54 -3.19 1.30 1.00 1.50 -144.53 -
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.1675 0.075 0.1584 0.1929 0.1637 0.0397 0.0383 29.25%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/09/07 29/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 4.30 3.50 3.36 4.42 4.80 3.56 3.50 -
P/RPS 0.54 0.45 0.46 0.67 0.95 0.40 0.43 4.04%
P/EPS 9.87 -17.01 -7.91 25.53 36.12 10.96 -2.42 -
EY 10.13 -5.88 -12.65 3.92 2.77 9.13 -41.29 -
DY 0.00 0.00 0.74 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 3.50 1.59 1.72 2.20 4.14 4.22 -11.06%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/11/07 28/11/06 12/12/05 28/02/05 19/02/04 25/02/03 28/01/02 -
Price 4.58 4.30 2.89 4.02 5.05 3.60 3.26 -
P/RPS 0.57 0.55 0.40 0.61 1.00 0.41 0.40 6.35%
P/EPS 10.51 -20.89 -6.80 23.22 38.00 11.08 -2.26 -
EY 9.52 -4.79 -14.70 4.31 2.63 9.02 -44.33 -
DY 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 4.30 1.37 1.56 2.32 4.19 3.93 -8.96%

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