[MAS] QoQ Quarter Result on 30-Jun-2002 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
30-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 8.76%
YoY- 74.81%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,972,581 2,198,830 2,422,166 2,164,259 2,266,166 1,970,351 2,175,687 -6.33%
PBT 72,911 333,619 4,988 -77,582 -85,006 -354,830 -359,147 -
Tax 12,907 -3,227 -3,871 77,582 85,006 354,830 359,147 -89.13%
NP 85,818 330,392 1,117 0 0 0 0 -
-
NP to SH 85,818 330,392 1,117 -80,796 -88,558 0 0 -
-
Tax Rate -17.70% 0.97% 77.61% - - - - -
Total Cost 1,886,763 1,868,438 2,421,049 2,164,259 2,266,166 1,970,351 2,175,687 -9.06%
-
Net Worth 2,451,127 662,169 1,362,739 1,424,905 1,524,737 639,121 823,927 106.98%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,451,127 662,169 1,362,739 1,424,905 1,524,737 639,121 823,927 106.98%
NOSH 1,178,426 769,965 744,666 770,219 770,069 770,026 770,026 32.83%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.35% 15.03% 0.05% 0.00% 0.00% 0.00% 0.00% -
ROE 3.50% 49.90% 0.08% -5.67% -5.81% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 167.39 285.58 325.27 280.99 294.28 255.88 282.55 -29.48%
EPS 7.28 42.91 0.15 -10.49 -11.50 -44.16 -46.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 0.86 1.83 1.85 1.98 0.83 1.07 55.82%
Adjusted Per Share Value based on latest NOSH - 770,219
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 11.81 13.17 14.50 12.96 13.57 11.80 13.03 -6.34%
EPS 0.51 1.98 0.01 -0.48 -0.53 -44.16 -46.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1468 0.0397 0.0816 0.0853 0.0913 0.0383 0.0493 107.11%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.32 3.56 2.64 3.56 3.72 3.50 2.10 -
P/RPS 1.98 1.25 0.81 1.27 1.26 1.37 0.74 92.84%
P/EPS 45.59 8.30 1,760.00 -33.94 -32.35 -7.93 -4.50 -
EY 2.19 12.05 0.06 -2.95 -3.09 -12.62 -22.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 4.14 1.44 1.92 1.88 4.22 1.96 -12.66%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 20/05/03 25/02/03 11/11/02 30/07/02 29/05/02 28/01/02 26/11/01 -
Price 3.34 3.60 3.16 3.86 4.18 3.26 2.11 -
P/RPS 2.00 1.26 0.97 1.37 1.42 1.27 0.75 92.41%
P/EPS 45.86 8.39 2,106.67 -36.80 -36.35 -7.38 -4.53 -
EY 2.18 11.92 0.05 -2.72 -2.75 -13.55 -22.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 4.19 1.73 2.09 2.11 3.93 1.97 -12.59%

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