[HELP] QoQ Cumulative Quarter Result on 31-Oct-2008 [#4]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
22-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Oct-2008 [#4]
Profit Trend
QoQ- 73.27%
YoY- 22.08%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 70,376 48,782 20,855 86,546 60,383 42,108 18,067 147.77%
PBT 14,468 10,203 2,302 16,083 10,653 8,018 1,411 372.64%
Tax -4,992 -3,646 -1,075 -4,293 -3,854 -2,837 -584 318.60%
NP 9,476 6,557 1,227 11,790 6,799 5,181 827 409.00%
-
NP to SH 9,476 6,557 1,227 11,803 6,812 5,186 819 412.32%
-
Tax Rate 34.50% 35.73% 46.70% 26.69% 36.18% 35.38% 41.39% -
Total Cost 60,900 42,225 19,628 74,756 53,584 36,927 17,240 132.12%
-
Net Worth 90,331 89,494 83,260 82,532 77,851 78,684 75,530 12.68%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - 2,662 - - - -
Div Payout % - - - 22.56% - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 90,331 89,494 83,260 82,532 77,851 78,684 75,530 12.68%
NOSH 88,560 88,608 87,642 88,744 88,467 89,413 91,000 -1.79%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 13.46% 13.44% 5.88% 13.62% 11.26% 12.30% 4.58% -
ROE 10.49% 7.33% 1.47% 14.30% 8.75% 6.59% 1.08% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 79.47 55.05 23.80 97.52 68.25 47.09 19.85 152.34%
EPS 10.70 7.40 1.40 13.30 7.70 5.80 0.90 421.69%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.02 1.01 0.95 0.93 0.88 0.88 0.83 14.74%
Adjusted Per Share Value based on latest NOSH - 89,125
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 48.91 33.90 14.49 60.15 41.97 29.27 12.56 147.72%
EPS 6.59 4.56 0.85 8.20 4.73 3.60 0.57 412.06%
DPS 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
NAPS 0.6278 0.622 0.5787 0.5736 0.5411 0.5469 0.525 12.67%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.95 0.82 0.66 0.76 1.40 0.93 0.99 -
P/RPS 1.20 1.49 2.77 0.78 2.05 1.97 4.99 -61.36%
P/EPS 8.88 11.08 47.14 5.71 18.18 16.03 110.00 -81.34%
EY 11.26 9.02 2.12 17.50 5.50 6.24 0.91 435.79%
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 0.93 0.81 0.69 0.82 1.59 1.06 1.19 -15.16%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 25/09/09 26/06/09 23/03/09 22/12/08 25/09/08 26/06/08 25/03/08 -
Price 0.90 0.85 0.69 0.62 1.21 0.90 1.45 -
P/RPS 1.13 1.54 2.90 0.64 1.77 1.91 7.30 -71.20%
P/EPS 8.41 11.49 49.29 4.66 15.71 15.52 161.11 -86.05%
EY 11.89 8.71 2.03 21.45 6.36 6.44 0.62 617.75%
DY 0.00 0.00 0.00 4.84 0.00 0.00 0.00 -
P/NAPS 0.88 0.84 0.73 0.67 1.38 1.02 1.75 -36.79%

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