[HELP] QoQ Annualized Quarter Result on 31-Jan-2008 [#1]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
25-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jan-2008 [#1]
Profit Trend
QoQ- -66.12%
YoY- -35.66%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 86,546 80,510 84,216 72,268 61,701 58,854 63,982 22.19%
PBT 16,083 14,204 16,036 5,644 13,398 12,276 14,534 6.95%
Tax -4,293 -5,138 -5,674 -2,336 -3,742 -4,000 -4,726 -6.17%
NP 11,790 9,065 10,362 3,308 9,656 8,276 9,808 12.99%
-
NP to SH 11,803 9,082 10,372 3,276 9,668 8,309 9,858 12.69%
-
Tax Rate 26.69% 36.17% 35.38% 41.39% 27.93% 32.58% 32.52% -
Total Cost 74,756 71,445 73,854 68,960 52,045 50,578 54,174 23.82%
-
Net Worth 82,532 77,851 78,684 75,530 66,064 61,464 58,467 25.70%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 2,662 - - - 2,416 - - -
Div Payout % 22.56% - - - 25.00% - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 82,532 77,851 78,684 75,530 66,064 61,464 58,467 25.70%
NOSH 88,744 88,467 89,413 91,000 80,566 77,802 74,009 12.80%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 13.62% 11.26% 12.30% 4.58% 15.65% 14.06% 15.33% -
ROE 14.30% 11.67% 13.18% 4.34% 14.63% 13.52% 16.86% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 97.52 91.01 94.19 79.42 76.58 75.65 86.45 8.32%
EPS 13.30 10.27 11.60 3.60 12.00 10.68 13.32 -0.09%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.93 0.88 0.88 0.83 0.82 0.79 0.79 11.43%
Adjusted Per Share Value based on latest NOSH - 91,000
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 60.15 55.96 58.53 50.23 42.88 40.91 44.47 22.19%
EPS 8.20 6.31 7.21 2.28 6.72 5.78 6.85 12.67%
DPS 1.85 0.00 0.00 0.00 1.68 0.00 0.00 -
NAPS 0.5736 0.5411 0.5469 0.525 0.4592 0.4272 0.4064 25.69%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 - -
Price 0.76 1.40 0.93 0.99 1.59 0.98 0.00 -
P/RPS 0.78 1.54 0.99 1.25 2.08 1.30 0.00 -
P/EPS 5.71 13.64 8.02 27.50 13.25 9.18 0.00 -
EY 17.50 7.33 12.47 3.64 7.55 10.90 0.00 -
DY 3.95 0.00 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 0.82 1.59 1.06 1.19 1.94 1.24 0.00 -
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 22/12/08 25/09/08 26/06/08 25/03/08 21/12/07 26/09/07 26/06/07 -
Price 0.62 1.21 0.90 1.45 1.39 1.46 0.89 -
P/RPS 0.64 1.33 0.96 1.83 1.82 1.93 1.03 -27.07%
P/EPS 4.66 11.79 7.76 40.28 11.58 13.67 6.68 -21.25%
EY 21.45 8.48 12.89 2.48 8.63 7.32 14.97 26.95%
DY 4.84 0.00 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 0.67 1.38 1.02 1.75 1.70 1.85 1.13 -29.31%

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