[MAS] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -37.8%
YoY- -580.32%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 30/06/03 CAGR
Revenue 14,482,772 15,466,470 14,027,132 12,189,440 9,547,752 11,401,260 8,266,114 10.23%
PBT -579,047 873,929 382,661 -1,541,595 529,994 366,050 249,194 -
Tax 6,260 -33,788 -63,305 -31,874 122,251 -37,870 3,621 9.97%
NP -572,787 840,141 319,356 -1,573,469 652,245 328,180 252,815 -
-
NP to SH -574,295 838,769 317,401 -1,576,323 652,245 328,180 252,815 -
-
Tax Rate - 3.87% 16.54% - -23.07% 10.35% -1.45% -
Total Cost 15,055,559 14,626,329 13,707,776 13,762,909 8,895,507 11,073,080 8,013,299 11.57%
-
Net Worth -451,231 4,057,694 1,253,163 1,704,639 3,047,701 3,334,100 2,455,777 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 30/06/03 CAGR
Div - 137,864 - 31,205 - - - -
Div Payout % - 16.44% - 0.00% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 30/06/03 CAGR
Net Worth -451,231 4,057,694 1,253,163 1,704,639 3,047,701 3,334,100 2,455,777 -
NOSH 1,671,228 1,669,833 1,253,163 1,253,411 1,254,198 1,253,421 1,252,947 5.13%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 30/06/03 CAGR
NP Margin -3.95% 5.43% 2.28% -12.91% 6.83% 2.88% 3.06% -
ROE 0.00% 20.67% 25.33% -92.47% 21.40% 9.84% 10.29% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 30/06/03 CAGR
RPS 866.59 926.23 1,119.34 972.50 761.26 909.61 659.73 4.85%
EPS -34.36 50.23 25.33 -125.76 52.00 26.18 20.18 -
DPS 0.00 8.26 0.00 2.49 0.00 0.00 0.00 -
NAPS -0.27 2.43 1.00 1.36 2.43 2.66 1.96 -
Adjusted Per Share Value based on latest NOSH - 1,253,411
31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 30/06/03 CAGR
RPS 86.73 92.62 84.00 73.00 57.18 68.28 49.50 10.23%
EPS -3.44 5.02 1.90 -9.44 3.91 1.97 1.51 -
DPS 0.00 0.83 0.00 0.19 0.00 0.00 0.00 -
NAPS -0.027 0.243 0.075 0.1021 0.1825 0.1997 0.1471 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 30/06/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 30/06/04 31/03/05 30/06/03 -
Price 2.87 3.54 5.75 3.04 4.76 3.80 3.94 -
P/RPS 0.33 0.38 0.51 0.31 0.63 0.42 0.60 -9.86%
P/EPS -8.35 7.05 22.70 -2.42 9.15 14.51 19.53 -
EY -11.97 14.19 4.40 -41.37 10.93 6.89 5.12 -
DY 0.00 2.33 0.00 0.82 0.00 0.00 0.00 -
P/NAPS 0.00 1.46 5.75 2.24 1.96 1.43 2.01 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 30/06/04 31/03/05 30/06/03 CAGR
Date 12/06/09 20/05/08 28/05/07 29/05/06 23/08/04 31/05/05 11/08/03 -
Price 3.26 3.70 5.75 2.94 4.28 3.54 4.38 -
P/RPS 0.38 0.40 0.51 0.30 0.56 0.39 0.66 -9.14%
P/EPS -9.49 7.37 22.70 -2.34 8.23 13.52 21.71 -
EY -10.54 13.58 4.40 -42.78 12.15 7.40 4.61 -
DY 0.00 2.23 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 0.00 1.52 5.75 2.16 1.76 1.33 2.23 -

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