[MAS] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -28.44%
YoY- 28.42%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 12,936,303 12,150,175 10,725,112 8,279,299 9,047,899 8,364,239 9,062,215 6.38%
PBT -813,230 -430,333 413,121 246,809 210,453 -951,603 -1,140,873 -5.71%
Tax -52,158 -44,673 98,291 5,647 -13,864 404,516 1,140,873 -
NP -865,388 -475,006 511,412 252,456 196,589 -547,087 0 -
-
NP to SH -869,208 -475,006 511,412 252,456 196,589 -954,282 -429,416 13.04%
-
Tax Rate - - -23.79% -2.29% 6.59% - - -
Total Cost 13,801,691 12,625,181 10,213,700 8,026,843 8,851,310 8,911,326 9,062,215 7.58%
-
Net Worth 1,253,495 2,644,331 3,218,980 2,733,399 662,169 639,121 0 -
Dividend
30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 31,205 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,253,495 2,644,331 3,218,980 2,733,399 662,169 639,121 0 -
NOSH 1,253,495 1,253,237 1,252,521 1,253,852 769,965 770,026 0 -
Ratio Analysis
30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -6.69% -3.91% 4.77% 3.05% 2.17% -6.54% 0.00% -
ROE -69.34% -17.96% 15.89% 9.24% 29.69% -149.31% 0.00% -
Per Share
30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,032.02 969.50 856.28 660.31 1,175.11 1,086.23 0.00 -
EPS -69.34 -37.90 40.83 20.13 25.53 -123.93 0.00 -
DPS 0.00 2.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.11 2.57 2.18 0.86 0.83 1.23 -3.53%
Adjusted Per Share Value based on latest NOSH - 1,253,852
30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 77.47 72.76 64.23 49.58 54.18 50.09 54.27 6.38%
EPS -5.21 -2.84 3.06 1.51 1.18 -5.71 -2.57 13.07%
DPS 0.00 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0751 0.1584 0.1928 0.1637 0.0397 0.0383 1.23 -38.50%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.50 3.36 4.42 4.80 3.56 3.50 3.84 -
P/RPS 0.34 0.35 0.52 0.73 0.30 0.32 0.00 -
P/EPS -5.05 -8.86 10.83 23.84 13.94 -2.82 0.00 -
EY -19.81 -11.28 9.24 4.19 7.17 -35.41 0.00 -
DY 0.00 0.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 1.59 1.72 2.20 4.14 4.22 3.12 2.01%
Price Multiplier on Announcement Date
30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/11/06 12/12/05 28/02/05 19/02/04 25/02/03 28/01/02 26/02/01 -
Price 4.30 2.89 4.02 5.05 3.60 3.26 3.84 -
P/RPS 0.42 0.30 0.47 0.76 0.31 0.30 0.00 -
P/EPS -6.20 -7.62 9.85 25.08 14.10 -2.63 0.00 -
EY -16.13 -13.11 10.16 3.99 7.09 -38.01 0.00 -
DY 0.00 0.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.30 1.37 1.56 2.32 4.19 3.93 3.12 5.73%

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