[MAS] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 39.54%
YoY- 179.46%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 12,335,269 11,847,838 10,145,310 8,020,523 8,824,223 8,674,260 8,909,160 5.82%
PBT -1,430,939 71,295 566,902 347,893 -448,117 -1,078,272 -915,126 8.08%
Tax -41,573 -47,157 116,976 4,873 4,138 841,361 915,126 -
NP -1,472,512 24,138 683,878 352,766 -443,979 -236,911 0 -
-
NP to SH -1,475,946 24,138 683,878 352,766 -443,979 -644,106 -429,416 23.94%
-
Tax Rate - 66.14% -20.63% -1.40% - - - -
Total Cost 13,807,781 11,823,700 9,461,432 7,667,757 9,268,202 8,911,171 8,909,160 7.91%
-
Net Worth 1,528,894 3,046,019 3,195,349 2,507,890 1,362,739 823,927 0 -
Dividend
30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 31,205 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,528,894 3,046,019 3,195,349 2,507,890 1,362,739 823,927 0 -
NOSH 1,253,191 1,253,506 1,253,078 1,253,945 744,666 770,026 0 -
Ratio Analysis
30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -11.94% 0.20% 6.74% 4.40% -5.03% -2.73% 0.00% -
ROE -96.54% 0.79% 21.40% 14.07% -32.58% -78.18% 0.00% -
Per Share
30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 984.31 945.18 809.63 639.62 1,184.99 1,126.49 0.00 -
EPS -117.77 1.93 54.58 28.13 -59.62 -83.65 0.00 -
DPS 2.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 2.43 2.55 2.00 1.83 1.07 1.60 -4.60%
Adjusted Per Share Value based on latest NOSH - 1,253,945
30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 73.87 70.95 60.75 48.03 52.84 51.95 53.35 5.82%
EPS -8.84 0.14 4.10 2.11 -2.66 -3.86 -2.57 23.96%
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0916 0.1824 0.1914 0.1502 0.0816 0.0493 1.60 -39.18%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.68 3.50 3.98 4.58 2.64 2.10 2.88 -
P/RPS 0.27 0.37 0.49 0.72 0.22 0.19 0.00 -
P/EPS -2.28 181.76 7.29 16.28 -4.43 -2.51 0.00 -
EY -43.95 0.55 13.71 6.14 -22.58 -39.83 0.00 -
DY 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.44 1.56 2.29 1.44 1.96 1.80 3.55%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/08/06 22/08/05 29/11/04 10/11/03 11/11/02 26/11/01 29/11/00 -
Price 3.02 3.38 4.38 4.60 3.16 2.11 3.78 -
P/RPS 0.31 0.36 0.54 0.72 0.27 0.19 0.00 -
P/EPS -2.56 175.53 8.03 16.35 -5.30 -2.52 0.00 -
EY -39.00 0.57 12.46 6.12 -18.87 -39.64 0.00 -
DY 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.39 1.72 2.30 1.73 1.97 2.36 0.86%

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