[HELP] QoQ 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- -76.16%
YoY- -35.66%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
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 26,163 18,275 24,041 18,067 17,560 12,150 18,623 25.30%
PBT 5,430 2,635 6,607 1,411 4,191 1,940 5,381 0.60%
Tax -439 -1,017 -2,253 -584 -742 -637 -1,736 -59.84%
NP 4,991 1,618 4,354 827 3,449 1,303 3,645 23.19%
-
NP to SH 4,991 1,626 4,367 819 3,436 1,303 3,656 22.94%
-
Tax Rate 8.08% 38.60% 34.10% 41.39% 17.70% 32.84% 32.26% -
Total Cost 21,172 16,657 19,687 17,240 14,111 10,847 14,978 25.82%
-
Net Worth 82,886 79,493 78,427 75,530 72,804 67,279 58,466 26.06%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 2,673 - - - 2,663 - - -
Div Payout % 53.57% - - - 77.52% - - -
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 82,886 79,493 78,427 75,530 72,804 67,279 58,466 26.06%
NOSH 89,125 90,333 89,122 91,000 88,785 85,163 74,008 13.12%
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 19.08% 8.85% 18.11% 4.58% 19.64% 10.72% 19.57% -
ROE 6.02% 2.05% 5.57% 1.08% 4.72% 1.94% 6.25% -
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 29.36 20.23 26.98 19.85 19.78 14.27 25.16 10.78%
EPS 5.60 1.80 4.90 0.90 3.87 1.53 4.94 8.67%
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 18.18 12.70 16.71 12.56 12.20 8.44 12.94 25.31%
EPS 3.47 1.13 3.04 0.57 2.39 0.91 2.54 23.00%
DPS 1.86 0.00 0.00 0.00 1.85 0.00 0.00 -
NAPS 0.5761 0.5525 0.5451 0.525 0.506 0.4676 0.4064 26.05%
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 2.59 6.92 3.45 4.99 8.04 6.87 0.00 -
P/EPS 13.57 77.78 18.98 110.00 41.09 64.05 0.00 -
EY 7.37 1.29 5.27 0.91 2.43 1.56 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 2.11 5.98 3.34 7.30 7.03 10.23 3.54 -29.06%
P/EPS 11.07 67.22 18.37 161.11 35.92 95.42 18.02 -27.62%
EY 9.03 1.49 5.44 0.62 2.78 1.05 5.55 38.13%
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