[HELP] YoY Annualized Quarter Result on 31-Jan-2009 [#1]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
23-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- -58.42%
YoY- 49.82%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 107,400 97,192 94,044 83,420 72,268 53,472 14.95%
PBT 12,864 16,548 15,048 9,208 5,644 7,544 11.25%
Tax -6,124 -5,648 -5,376 -4,300 -2,336 -2,508 19.53%
NP 6,740 10,900 9,672 4,908 3,308 5,036 5.99%
-
NP to SH 6,740 10,900 9,672 4,908 3,276 5,092 5.76%
-
Tax Rate 47.61% 34.13% 35.73% 46.70% 41.39% 33.24% -
Total Cost 100,660 86,292 84,372 78,512 68,960 48,436 15.74%
-
Net Worth 124,970 117,605 99,406 83,260 75,530 0 -
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 124,970 117,605 99,406 83,260 75,530 0 -
NOSH 140,416 143,421 89,555 87,642 91,000 74,882 13.39%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 6.28% 11.21% 10.28% 5.88% 4.58% 9.42% -
ROE 5.39% 9.27% 9.73% 5.89% 4.34% 0.00% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 76.49 67.77 105.01 95.18 79.42 71.41 1.38%
EPS 4.80 7.60 10.80 5.60 3.60 6.80 -6.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.82 1.11 0.95 0.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 87,642
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 74.65 67.55 65.36 57.98 50.23 37.16 14.96%
EPS 4.68 7.58 6.72 3.41 2.28 3.54 5.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8686 0.8174 0.6909 0.5787 0.525 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 - -
Price 1.68 2.29 1.19 0.66 0.99 0.00 -
P/RPS 2.20 3.38 1.13 0.69 1.25 0.00 -
P/EPS 35.00 30.13 11.02 11.79 27.50 0.00 -
EY 2.86 3.32 9.08 8.48 3.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.79 1.07 0.69 1.19 0.00 -
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 29/03/12 25/03/11 24/03/10 23/03/09 25/03/08 - -
Price 1.65 2.54 1.27 0.69 1.45 0.00 -
P/RPS 2.16 3.75 1.21 0.72 1.83 0.00 -
P/EPS 34.37 33.42 11.76 12.32 40.28 0.00 -
EY 2.91 2.99 8.50 8.12 2.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 3.10 1.14 0.73 1.75 0.00 -

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