[MAS] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -349.34%
YoY- -1143.49%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 3,774,112 3,482,185 3,031,877 2,886,048 2,774,133 2,176,575 2,422,166 8.01%
PBT 60,970 118,942 -161,595 -272,251 140,595 103,687 4,988 54.51%
Tax -20,992 -6,145 -14,901 -5,202 -7,894 -2,619 -3,871 34.15%
NP 39,978 112,797 -176,496 -277,453 132,701 101,068 1,117 86.23%
-
NP to SH 39,978 112,848 -177,076 -277,453 132,701 101,068 1,117 86.23%
-
Tax Rate 34.43% 5.17% - - 5.61% 2.53% 77.61% -
Total Cost 3,734,134 3,369,388 3,208,373 3,163,501 2,641,432 2,075,507 2,421,049 7.82%
-
Net Worth 4,081,435 1,253,866 1,528,894 3,046,019 3,195,349 2,507,890 1,362,739 21.00%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 101,187 - - - - - -
Div Payout % - 89.67% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 4,081,435 1,253,866 1,528,894 3,046,019 3,195,349 2,507,890 1,362,739 21.00%
NOSH 1,672,719 1,253,866 1,253,191 1,253,506 1,253,078 1,253,945 744,666 15.10%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.06% 3.24% -5.82% -9.61% 4.78% 4.64% 0.05% -
ROE 0.98% 9.00% -11.58% -9.11% 4.15% 4.03% 0.08% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 225.63 277.72 241.93 230.24 221.39 173.58 325.27 -6.15%
EPS 2.39 8.07 -14.13 -22.14 10.59 8.06 0.15 61.79%
DPS 0.00 8.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 1.00 1.22 2.43 2.55 2.00 1.83 5.12%
Adjusted Per Share Value based on latest NOSH - 1,253,506
30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 22.60 20.85 18.16 17.28 16.61 13.03 14.50 8.01%
EPS 0.24 0.68 -1.06 -1.66 0.79 0.61 0.01 73.73%
DPS 0.00 0.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2444 0.0751 0.0916 0.1824 0.1914 0.1502 0.0816 21.00%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 -
Price 3.10 5.90 2.68 3.50 3.98 4.58 2.64 -
P/RPS 1.37 2.12 1.11 1.52 1.80 2.64 0.81 9.56%
P/EPS 129.71 65.56 -18.97 -15.81 37.58 56.82 1,760.00 -36.44%
EY 0.77 1.53 -5.27 -6.32 2.66 1.76 0.06 55.82%
DY 0.00 1.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 5.90 2.20 1.44 1.56 2.29 1.44 -2.15%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/08/08 27/08/07 30/08/06 22/08/05 29/11/04 10/11/03 11/11/02 -
Price 3.60 4.80 3.02 3.38 4.38 4.60 3.16 -
P/RPS 1.60 1.73 1.25 1.47 1.98 2.65 0.97 9.08%
P/EPS 150.63 53.33 -21.37 -15.27 41.36 57.07 2,106.67 -36.77%
EY 0.66 1.88 -4.68 -6.55 2.42 1.75 0.05 56.59%
DY 0.00 1.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 4.80 2.48 1.39 1.72 2.30 1.73 -2.67%

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