[MAS] YoY 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?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 3,037,408 2,457,606 2,198,830 1,970,351 2,301,104 2,132,120 1,777,126 -0.56%
PBT 78,754 232,535 333,619 -354,830 -451,620 -225,873 -270,668 -
Tax -21,138 -2,453 -3,227 354,830 451,620 225,873 270,668 -
NP 57,616 230,082 330,392 0 0 0 0 -100.00%
-
NP to SH 57,616 230,082 330,392 0 0 0 0 -100.00%
-
Tax Rate 26.84% 1.05% 0.97% - - - - -
Total Cost 2,979,792 2,227,524 1,868,438 1,970,351 2,301,104 2,132,120 1,777,126 -0.54%
-
Net Worth 3,218,980 2,733,399 662,169 639,121 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 3,218,980 2,733,399 662,169 639,121 0 0 0 -100.00%
NOSH 1,252,521 1,253,852 769,965 770,026 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 1.90% 9.36% 15.03% 0.00% 0.00% 0.00% 0.00% -
ROE 1.79% 8.42% 49.90% 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 242.50 196.00 285.58 255.88 0.00 0.00 0.00 -100.00%
EPS 4.60 18.35 42.91 -44.16 -59.56 -30.15 -36.22 -
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 18.19 14.72 13.17 11.80 13.78 12.77 10.64 -0.56%
EPS 0.35 1.38 1.98 -44.16 -59.56 -30.15 -36.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1928 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 1.82 2.45 1.25 1.37 0.00 0.00 0.00 -100.00%
P/EPS 96.09 26.16 8.30 -7.93 -6.45 0.00 0.00 -100.00%
EY 1.04 3.82 12.05 -12.62 -15.51 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 1.66 2.58 1.26 1.27 0.00 0.00 0.00 -100.00%
P/EPS 87.39 27.52 8.39 -7.38 -6.45 -13.53 0.00 -100.00%
EY 1.14 3.63 11.92 -13.55 -15.51 -7.39 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