[MAS] YoY TTM Result on 31-Dec-2001 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
28-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -48.16%
YoY- -122.23%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 10,725,112 8,279,299 9,047,899 8,364,239 9,062,215 8,012,386 -0.30%
PBT 413,121 246,809 210,453 -951,603 -1,140,873 93,879 -1.54%
Tax 98,291 5,647 -13,864 404,516 1,140,873 -93,879 -
NP 511,412 252,456 196,589 -547,087 0 0 -100.00%
-
NP to SH 511,412 252,456 196,589 -954,282 -429,416 0 -100.00%
-
Tax Rate -23.79% -2.29% 6.59% - - 100.00% -
Total Cost 10,213,700 8,026,843 8,851,310 8,911,326 9,062,215 8,012,386 -0.25%
-
Net Worth 3,218,980 2,733,399 662,169 639,121 0 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 3,218,980 2,733,399 662,169 639,121 0 0 -100.00%
NOSH 1,252,521 1,253,852 769,965 770,026 0 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 4.77% 3.05% 2.17% -6.54% 0.00% 0.00% -
ROE 15.89% 9.24% 29.69% -149.31% 0.00% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 856.28 660.31 1,175.11 1,086.23 0.00 0.00 -100.00%
EPS 40.83 20.13 25.53 -123.93 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.18 0.86 0.83 1.23 1.93 -0.30%
Adjusted Per Share Value based on latest NOSH - 770,026
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 64.23 49.58 54.18 50.09 54.27 47.98 -0.30%
EPS 3.06 1.51 1.18 -5.71 -2.57 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1928 0.1637 0.0397 0.0383 1.23 1.93 2.45%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 4.42 4.80 3.56 3.50 3.84 0.00 -
P/RPS 0.52 0.73 0.30 0.32 0.00 0.00 -100.00%
P/EPS 10.83 23.84 13.94 -2.82 0.00 0.00 -100.00%
EY 9.24 4.19 7.17 -35.41 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.20 4.14 4.22 3.12 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/05 19/02/04 25/02/03 28/01/02 26/02/01 - -
Price 4.02 5.05 3.60 3.26 3.84 0.00 -
P/RPS 0.47 0.76 0.31 0.30 0.00 0.00 -100.00%
P/EPS 9.85 25.08 14.10 -2.63 0.00 0.00 -100.00%
EY 10.16 3.99 7.09 -38.01 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.32 4.19 3.93 3.12 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