[HELP] QoQ Cumulative Quarter Result on 31-Oct-2007 [#4]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
21-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- 55.13%
YoY- 20.01%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 60,383 42,108 18,067 61,701 44,141 31,991 13,368 173.50%
PBT 10,653 8,018 1,411 13,398 9,207 7,267 1,886 217.50%
Tax -3,854 -2,837 -584 -3,742 -3,000 -2,363 -627 235.92%
NP 6,799 5,181 827 9,656 6,207 4,904 1,259 208.12%
-
NP to SH 6,812 5,186 819 9,668 6,232 4,929 1,273 206.24%
-
Tax Rate 36.18% 35.38% 41.39% 27.93% 32.58% 32.52% 33.24% -
Total Cost 53,584 36,927 17,240 52,045 37,934 27,087 12,109 169.78%
-
Net Worth 77,851 78,684 75,530 66,064 61,464 58,467 0 -
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - 2,416 - - - -
Div Payout % - - - 25.00% - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 77,851 78,684 75,530 66,064 61,464 58,467 0 -
NOSH 88,467 89,413 91,000 80,566 77,802 74,009 74,882 11.76%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 11.26% 12.30% 4.58% 15.65% 14.06% 15.33% 9.42% -
ROE 8.75% 6.59% 1.08% 14.63% 10.14% 8.43% 0.00% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 68.25 47.09 19.85 76.58 56.73 43.23 17.85 144.71%
EPS 7.70 5.80 0.90 12.00 8.01 6.66 1.70 174.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.83 0.82 0.79 0.79 0.00 -
Adjusted Per Share Value based on latest NOSH - 88,785
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 41.97 29.27 12.56 42.88 30.68 22.23 9.29 173.53%
EPS 4.73 3.60 0.57 6.72 4.33 3.43 0.88 207.15%
DPS 0.00 0.00 0.00 1.68 0.00 0.00 0.00 -
NAPS 0.5411 0.5469 0.525 0.4592 0.4272 0.4064 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 - - -
Price 1.40 0.93 0.99 1.59 0.98 0.00 0.00 -
P/RPS 2.05 1.97 4.99 2.08 1.73 0.00 0.00 -
P/EPS 18.18 16.03 110.00 13.25 12.23 0.00 0.00 -
EY 5.50 6.24 0.91 7.55 8.17 0.00 0.00 -
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 1.59 1.06 1.19 1.94 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 25/09/08 26/06/08 25/03/08 21/12/07 26/09/07 26/06/07 - -
Price 1.21 0.90 1.45 1.39 1.46 0.89 0.00 -
P/RPS 1.77 1.91 7.30 1.82 2.57 2.06 0.00 -
P/EPS 15.71 15.52 161.11 11.58 18.23 13.36 0.00 -
EY 6.36 6.44 0.62 8.63 5.49 7.48 0.00 -
DY 0.00 0.00 0.00 2.16 0.00 0.00 0.00 -
P/NAPS 1.38 1.02 1.75 1.70 1.85 1.13 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