[MAS] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 9.25%
YoY- 141.33%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 CAGR
Revenue 3,301,967 2,722,946 3,750,384 3,545,520 3,015,053 2,439,470 3,150,249 0.94%
PBT 320,251 -709,541 134,289 144,489 -309,118 22,504 124,197 20.84%
Tax -9,689 11,587 -13,759 -11,356 -10,842 4,085 -12,923 -5.59%
NP 310,562 -697,954 120,530 133,133 -319,960 26,589 111,274 22.77%
-
NP to SH 310,047 -698,546 120,061 132,710 -321,124 26,589 111,274 22.73%
-
Tax Rate 3.03% - 10.25% 7.86% - -18.15% 10.41% -
Total Cost 2,991,405 3,420,900 3,629,854 3,412,387 3,335,013 2,412,881 3,038,975 -0.31%
-
Net Worth 3,176,233 -451,231 4,057,694 1,253,163 1,704,639 3,047,701 3,334,100 -0.96%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 CAGR
Net Worth 3,176,233 -451,231 4,057,694 1,253,163 1,704,639 3,047,701 3,334,100 -0.96%
NOSH 2,913,975 1,671,228 1,669,833 1,253,163 1,253,411 1,254,198 1,253,421 18.36%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 CAGR
NP Margin 9.41% -25.63% 3.21% 3.75% -10.61% 1.09% 3.53% -
ROE 9.76% 0.00% 2.96% 10.59% -18.84% 0.87% 3.34% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 CAGR
RPS 113.31 162.93 224.60 282.93 240.55 194.50 251.33 -14.72%
EPS 10.64 -34.02 7.19 9.49 -25.62 2.12 8.88 3.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 -0.27 2.43 1.00 1.36 2.43 2.66 -16.33%
Adjusted Per Share Value based on latest NOSH - 1,253,163
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 CAGR
RPS 19.77 16.31 22.46 21.23 18.06 14.61 18.87 0.93%
EPS 1.86 -4.18 0.72 0.79 -1.92 0.16 0.67 22.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 -0.027 0.243 0.075 0.1021 0.1825 0.1997 -0.96%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 30/06/04 31/03/05 -
Price 2.15 2.87 3.54 5.75 3.04 4.76 3.80 -
P/RPS 1.90 1.76 1.58 2.03 1.26 2.45 1.51 4.69%
P/EPS 20.21 -6.87 49.24 54.30 -11.87 224.53 42.80 -13.92%
EY 4.95 -14.56 2.03 1.84 -8.43 0.45 2.34 16.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 0.00 1.46 5.75 2.24 1.96 1.43 6.61%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 CAGR
Date 17/05/10 12/06/09 20/05/08 28/05/07 29/05/06 23/08/04 31/05/05 -
Price 2.06 3.26 3.70 5.75 2.94 4.28 3.54 -
P/RPS 1.82 2.00 1.65 2.03 1.22 2.20 1.41 5.23%
P/EPS 19.36 -7.80 51.46 54.30 -11.48 201.89 39.88 -13.45%
EY 5.17 -12.82 1.94 1.84 -8.71 0.50 2.51 15.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.00 1.52 5.75 2.16 1.76 1.33 7.27%

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