[HELP] QoQ 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- -62.77%
YoY- 24.79%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 27,927 20,855 26,163 18,275 24,041 18,067 17,560 36.28%
PBT 7,901 2,302 5,430 2,635 6,607 1,411 4,191 52.66%
Tax -2,571 -1,075 -439 -1,017 -2,253 -584 -742 129.15%
NP 5,330 1,227 4,991 1,618 4,354 827 3,449 33.70%
-
NP to SH 5,330 1,227 4,991 1,626 4,367 819 3,436 34.03%
-
Tax Rate 32.54% 46.70% 8.08% 38.60% 34.10% 41.39% 17.70% -
Total Cost 22,597 19,628 21,172 16,657 19,687 17,240 14,111 36.91%
-
Net Worth 89,721 83,260 82,886 79,493 78,427 75,530 72,804 14.96%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - 2,673 - - - 2,663 -
Div Payout % - - 53.57% - - - 77.52% -
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 89,721 83,260 82,886 79,493 78,427 75,530 72,804 14.96%
NOSH 88,833 87,642 89,125 90,333 89,122 91,000 88,785 0.03%
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 19.09% 5.88% 19.08% 8.85% 18.11% 4.58% 19.64% -
ROE 5.94% 1.47% 6.02% 2.05% 5.57% 1.08% 4.72% -
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 31.44 23.80 29.36 20.23 26.98 19.85 19.78 36.23%
EPS 6.00 1.40 5.60 1.80 4.90 0.90 3.87 33.99%
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 19.41 14.49 18.18 12.70 16.71 12.56 12.20 36.32%
EPS 3.70 0.85 3.47 1.13 3.04 0.57 2.39 33.86%
DPS 0.00 0.00 1.86 0.00 0.00 0.00 1.85 -
NAPS 0.6236 0.5787 0.5761 0.5525 0.5451 0.525 0.506 14.96%
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 2.61 2.77 2.59 6.92 3.45 4.99 8.04 -52.79%
P/EPS 13.67 47.14 13.57 77.78 18.98 110.00 41.09 -52.01%
EY 7.32 2.12 7.37 1.29 5.27 0.91 2.43 108.71%
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 2.70 2.90 2.11 5.98 3.34 7.30 7.03 -47.19%
P/EPS 14.17 49.29 11.07 67.22 18.37 161.11 35.92 -46.24%
EY 7.06 2.03 9.03 1.49 5.44 0.62 2.78 86.24%
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