[MAS] YoY TTM Result on 30-Sep-2002 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 34.9%
YoY- 31.07%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 11,847,838 10,145,310 8,020,523 8,824,223 8,674,260 8,909,160 7,657,392 -0.46%
PBT 71,295 566,902 347,893 -448,117 -1,078,272 -915,126 49,084 -0.39%
Tax -47,157 116,976 4,873 4,138 841,361 915,126 -49,084 0.04%
NP 24,138 683,878 352,766 -443,979 -236,911 0 0 -100.00%
-
NP to SH 24,138 683,878 352,766 -443,979 -644,106 -429,416 0 -100.00%
-
Tax Rate 66.14% -20.63% -1.40% - - - 100.00% -
Total Cost 11,823,700 9,461,432 7,667,757 9,268,202 8,911,171 8,909,160 7,657,392 -0.45%
-
Net Worth 3,046,019 3,195,349 2,507,890 1,362,739 823,927 0 0 -100.00%
Dividend
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 3,046,019 3,195,349 2,507,890 1,362,739 823,927 0 0 -100.00%
NOSH 1,253,506 1,253,078 1,253,945 744,666 770,026 0 0 -100.00%
Ratio Analysis
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 0.20% 6.74% 4.40% -5.03% -2.73% 0.00% 0.00% -
ROE 0.79% 21.40% 14.07% -32.58% -78.18% 0.00% 0.00% -
Per Share
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 945.18 809.63 639.62 1,184.99 1,126.49 0.00 0.00 -100.00%
EPS 1.93 54.58 28.13 -59.62 -83.65 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.55 2.00 1.83 1.07 1.60 2.14 -0.13%
Adjusted Per Share Value based on latest NOSH - 744,666
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 70.95 60.75 48.03 52.84 51.95 53.35 45.86 -0.46%
EPS 0.14 4.10 2.11 -2.66 -3.86 -2.57 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1824 0.1914 0.1502 0.0816 0.0493 1.60 2.14 2.64%
Price Multiplier on Financial Quarter End Date
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/06/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 3.50 3.98 4.58 2.64 2.10 2.88 0.00 -
P/RPS 0.37 0.49 0.72 0.22 0.19 0.00 0.00 -100.00%
P/EPS 181.76 7.29 16.28 -4.43 -2.51 0.00 0.00 -100.00%
EY 0.55 13.71 6.14 -22.58 -39.83 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.56 2.29 1.44 1.96 1.80 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 22/08/05 29/11/04 10/11/03 11/11/02 26/11/01 29/11/00 - -
Price 3.38 4.38 4.60 3.16 2.11 3.78 0.00 -
P/RPS 0.36 0.54 0.72 0.27 0.19 0.00 0.00 -100.00%
P/EPS 175.53 8.03 16.35 -5.30 -2.52 0.00 0.00 -100.00%
EY 0.57 12.46 6.12 -18.87 -39.64 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.72 2.30 1.73 1.97 2.36 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