[MAS] YoY TTM Result on 30-Jun-2002 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
30-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 26.02%
YoY- -67.49%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
31/03/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 11,401,260 9,547,752 8,266,114 8,579,030 8,903,446 8,584,263 7,512,636 -0.44%
PBT 366,050 529,994 249,194 -690,178 -1,106,852 -421,996 -276,281 -
Tax -37,870 122,251 3,621 8,171 1,106,852 421,996 276,281 -
NP 328,180 652,245 252,815 -682,007 0 0 0 -100.00%
-
NP to SH 328,180 652,245 252,815 -682,007 -407,195 -429,416 0 -100.00%
-
Tax Rate 10.35% -23.07% -1.45% - - - - -
Total Cost 11,073,080 8,895,507 8,013,299 9,261,037 8,903,446 8,584,263 7,512,636 -0.41%
-
Net Worth 3,334,100 3,047,701 2,455,777 1,424,905 361,912 0 0 -100.00%
Dividend
31/03/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 3,334,100 3,047,701 2,455,777 1,424,905 361,912 0 0 -100.00%
NOSH 1,253,421 1,254,198 1,252,947 770,219 770,026 0 0 -100.00%
Ratio Analysis
31/03/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 2.88% 6.83% 3.06% -7.95% 0.00% 0.00% 0.00% -
ROE 9.84% 21.40% 10.29% -47.86% -112.51% 0.00% 0.00% -
Per Share
31/03/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 909.61 761.26 659.73 1,113.84 1,156.25 0.00 0.00 -100.00%
EPS 26.18 52.00 20.18 -88.55 -52.88 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.43 1.96 1.85 0.47 1.73 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 770,219
31/03/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 68.28 57.18 49.50 51.38 53.32 51.41 44.99 -0.44%
EPS 1.97 3.91 1.51 -4.08 -2.44 -2.57 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1997 0.1825 0.1471 0.0853 0.0217 1.73 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 31/03/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 3.80 4.76 3.94 3.56 2.40 3.20 0.00 -
P/RPS 0.42 0.63 0.60 0.32 0.21 0.00 0.00 -100.00%
P/EPS 14.51 9.15 19.53 -4.02 -4.54 0.00 0.00 -100.00%
EY 6.89 10.93 5.12 -24.87 -22.03 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.96 2.01 1.92 5.11 1.85 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 31/05/05 23/08/04 11/08/03 30/07/02 27/08/01 28/08/00 - -
Price 3.54 4.28 4.38 3.86 3.62 3.70 0.00 -
P/RPS 0.39 0.56 0.66 0.35 0.31 0.00 0.00 -100.00%
P/EPS 13.52 8.23 21.71 -4.36 -6.85 0.00 0.00 -100.00%
EY 7.40 12.15 4.61 -22.94 -14.61 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.76 2.23 2.09 7.70 2.14 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