[MAS] YoY Quarter Result on 31-Mar-2006 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 47.47%
YoY- -388.59%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 30/06/03 CAGR
Revenue 2,722,946 3,750,384 3,545,520 3,015,053 2,439,470 3,150,249 1,672,537 8.83%
PBT -709,541 134,289 144,489 -309,118 22,504 124,197 -162,324 29.20%
Tax 11,587 -13,759 -11,356 -10,842 4,085 -12,923 -2,188 -
NP -697,954 120,530 133,133 -319,960 26,589 111,274 -164,512 28.53%
-
NP to SH -698,546 120,061 132,710 -321,124 26,589 111,274 -164,512 28.55%
-
Tax Rate - 10.25% 7.86% - -18.15% 10.41% - -
Total Cost 3,420,900 3,629,854 3,412,387 3,335,013 2,412,881 3,038,975 1,837,049 11.40%
-
Net Worth -451,231 4,057,694 1,253,163 1,704,639 3,047,701 3,334,100 2,455,777 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 30/06/03 CAGR
Net Worth -451,231 4,057,694 1,253,163 1,704,639 3,047,701 3,334,100 2,455,777 -
NOSH 1,671,228 1,669,833 1,253,163 1,253,411 1,254,198 1,253,421 1,252,947 5.13%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 30/06/03 CAGR
NP Margin -25.63% 3.21% 3.75% -10.61% 1.09% 3.53% -9.84% -
ROE 0.00% 2.96% 10.59% -18.84% 0.87% 3.34% -6.70% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 30/06/03 CAGR
RPS 162.93 224.60 282.93 240.55 194.50 251.33 133.49 3.52%
EPS -34.02 7.19 9.49 -25.62 2.12 8.88 -13.13 17.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.27 2.43 1.00 1.36 2.43 2.66 1.96 -
Adjusted Per Share Value based on latest NOSH - 1,253,411
31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 30/06/03 CAGR
RPS 16.31 22.46 21.23 18.06 14.61 18.87 10.02 8.83%
EPS -4.18 0.72 0.79 -1.92 0.16 0.67 -0.99 28.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.027 0.243 0.075 0.1021 0.1825 0.1997 0.1471 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 30/06/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 30/06/04 31/03/05 30/06/03 -
Price 2.87 3.54 5.75 3.04 4.76 3.80 3.94 -
P/RPS 1.76 1.58 2.03 1.26 2.45 1.51 2.95 -8.58%
P/EPS -6.87 49.24 54.30 -11.87 224.53 42.80 -30.01 -22.59%
EY -14.56 2.03 1.84 -8.43 0.45 2.34 -3.33 29.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.46 5.75 2.24 1.96 1.43 2.01 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 30/06/03 CAGR
Date 12/06/09 20/05/08 28/05/07 29/05/06 23/08/04 31/05/05 11/08/03 -
Price 3.26 3.70 5.75 2.94 4.28 3.54 4.38 -
P/RPS 2.00 1.65 2.03 1.22 2.20 1.41 3.28 -8.23%
P/EPS -7.80 51.46 54.30 -11.48 201.89 39.88 -33.36 -22.31%
EY -12.82 1.94 1.84 -8.71 0.50 2.51 -3.00 28.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.52 5.75 2.16 1.76 1.33 2.23 -

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