[HELP] QoQ 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- 206.95%
YoY- 45.26%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 21,594 27,927 20,855 26,163 18,275 24,041 18,067 12.63%
PBT 4,265 7,901 2,302 5,430 2,635 6,607 1,411 109.19%
Tax -1,346 -2,571 -1,075 -439 -1,017 -2,253 -584 74.57%
NP 2,919 5,330 1,227 4,991 1,618 4,354 827 131.99%
-
NP to SH 2,919 5,330 1,227 4,991 1,626 4,367 819 133.50%
-
Tax Rate 31.56% 32.54% 46.70% 8.08% 38.60% 34.10% 41.39% -
Total Cost 18,675 22,597 19,628 21,172 16,657 19,687 17,240 5.47%
-
Net Worth 90,223 89,721 83,260 82,886 79,493 78,427 75,530 12.59%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - 2,673 - - - -
Div Payout % - - - 53.57% - - - -
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 90,223 89,721 83,260 82,886 79,493 78,427 75,530 12.59%
NOSH 88,454 88,833 87,642 89,125 90,333 89,122 91,000 -1.87%
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 13.52% 19.09% 5.88% 19.08% 8.85% 18.11% 4.58% -
ROE 3.24% 5.94% 1.47% 6.02% 2.05% 5.57% 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 24.41 31.44 23.80 29.36 20.23 26.98 19.85 14.79%
EPS 3.30 6.00 1.40 5.60 1.80 4.90 0.90 137.97%
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 15.01 19.41 14.49 18.18 12.70 16.71 12.56 12.62%
EPS 2.03 3.70 0.85 3.47 1.13 3.04 0.57 133.39%
DPS 0.00 0.00 0.00 1.86 0.00 0.00 0.00 -
NAPS 0.6271 0.6236 0.5787 0.5761 0.5525 0.5451 0.525 12.58%
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 3.89 2.61 2.77 2.59 6.92 3.45 4.99 -15.30%
P/EPS 28.79 13.67 47.14 13.57 77.78 18.98 110.00 -59.11%
EY 3.47 7.32 2.12 7.37 1.29 5.27 0.91 144.27%
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 3.69 2.70 2.90 2.11 5.98 3.34 7.30 -36.57%
P/EPS 27.27 14.17 49.29 11.07 67.22 18.37 161.11 -69.43%
EY 3.67 7.06 2.03 9.03 1.49 5.44 0.62 227.58%
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