[HELP] QoQ Cumulative Quarter Result on 31-Jul-2008 [#3]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jul-2008 [#3]
Profit Trend
QoQ- 31.35%
YoY- 9.31%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 48,782 20,855 86,546 60,383 42,108 18,067 61,701 -14.50%
PBT 10,203 2,302 16,083 10,653 8,018 1,411 13,398 -16.62%
Tax -3,646 -1,075 -4,293 -3,854 -2,837 -584 -3,742 -1.71%
NP 6,557 1,227 11,790 6,799 5,181 827 9,656 -22.76%
-
NP to SH 6,557 1,227 11,803 6,812 5,186 819 9,668 -22.82%
-
Tax Rate 35.73% 46.70% 26.69% 36.18% 35.38% 41.39% 27.93% -
Total Cost 42,225 19,628 74,756 53,584 36,927 17,240 52,045 -13.02%
-
Net Worth 89,494 83,260 82,532 77,851 78,684 75,530 66,064 22.45%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - 2,662 - - - 2,416 -
Div Payout % - - 22.56% - - - 25.00% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 89,494 83,260 82,532 77,851 78,684 75,530 66,064 22.45%
NOSH 88,608 87,642 88,744 88,467 89,413 91,000 80,566 6.55%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 13.44% 5.88% 13.62% 11.26% 12.30% 4.58% 15.65% -
ROE 7.33% 1.47% 14.30% 8.75% 6.59% 1.08% 14.63% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 55.05 23.80 97.52 68.25 47.09 19.85 76.58 -19.76%
EPS 7.40 1.40 13.30 7.70 5.80 0.90 12.00 -27.57%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.01 0.95 0.93 0.88 0.88 0.83 0.82 14.91%
Adjusted Per Share Value based on latest NOSH - 90,333
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 33.90 14.49 60.15 41.97 29.27 12.56 42.88 -14.51%
EPS 4.56 0.85 8.20 4.73 3.60 0.57 6.72 -22.79%
DPS 0.00 0.00 1.85 0.00 0.00 0.00 1.68 -
NAPS 0.622 0.5787 0.5736 0.5411 0.5469 0.525 0.4592 22.44%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.82 0.66 0.76 1.40 0.93 0.99 1.59 -
P/RPS 1.49 2.77 0.78 2.05 1.97 4.99 2.08 -19.95%
P/EPS 11.08 47.14 5.71 18.18 16.03 110.00 13.25 -11.24%
EY 9.02 2.12 17.50 5.50 6.24 0.91 7.55 12.60%
DY 0.00 0.00 3.95 0.00 0.00 0.00 1.89 -
P/NAPS 0.81 0.69 0.82 1.59 1.06 1.19 1.94 -44.16%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 26/06/09 23/03/09 22/12/08 25/09/08 26/06/08 25/03/08 21/12/07 -
Price 0.85 0.69 0.62 1.21 0.90 1.45 1.39 -
P/RPS 1.54 2.90 0.64 1.77 1.91 7.30 1.82 -10.54%
P/EPS 11.49 49.29 4.66 15.71 15.52 161.11 11.58 -0.51%
EY 8.71 2.03 21.45 6.36 6.44 0.62 8.63 0.61%
DY 0.00 0.00 4.84 0.00 0.00 0.00 2.16 -
P/NAPS 0.84 0.73 0.67 1.38 1.02 1.75 1.70 -37.52%

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