[HELP] QoQ Cumulative Quarter Result on 30-Apr-2010 [#2]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
18-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
30-Apr-2010 [#2]
Profit Trend
QoQ- 288.38%
YoY- 43.22%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 24,298 105,203 77,870 54,487 23,511 96,579 70,376 -50.68%
PBT 4,137 26,680 18,865 13,872 3,762 21,828 14,468 -56.49%
Tax -1,412 -7,583 -6,239 -4,481 -1,344 -6,378 -4,992 -56.81%
NP 2,725 19,097 12,626 9,391 2,418 15,450 9,476 -56.33%
-
NP to SH 2,725 19,097 12,626 9,391 2,418 15,450 9,476 -56.33%
-
Tax Rate 34.13% 28.42% 33.07% 32.30% 35.73% 29.22% 34.50% -
Total Cost 21,573 86,106 65,244 45,096 21,093 81,129 60,900 -49.84%
-
Net Worth 117,605 74,163 107,587 105,427 99,406 96,784 90,331 19.17%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - 1,854 - - - 2,663 - -
Div Payout % - 9.71% - - - 17.24% - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 117,605 74,163 107,587 105,427 99,406 96,784 90,331 19.17%
NOSH 143,421 92,703 88,915 88,594 89,555 88,793 88,560 37.78%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 11.21% 18.15% 16.21% 17.24% 10.28% 16.00% 13.46% -
ROE 2.32% 25.75% 11.74% 8.91% 2.43% 15.96% 10.49% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 16.94 113.48 87.58 61.50 26.25 108.77 79.47 -64.21%
EPS 1.90 20.60 14.20 10.60 2.70 17.40 10.70 -68.30%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.82 0.80 1.21 1.19 1.11 1.09 1.02 -13.50%
Adjusted Per Share Value based on latest NOSH - 88,265
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 16.89 73.12 54.12 37.87 16.34 67.13 48.91 -50.68%
EPS 1.89 13.27 8.78 6.53 1.68 10.74 6.59 -56.41%
DPS 0.00 1.29 0.00 0.00 0.00 1.85 0.00 -
NAPS 0.8174 0.5155 0.7478 0.7328 0.6909 0.6727 0.6278 19.17%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 2.29 2.40 2.53 1.59 1.19 0.98 0.95 -
P/RPS 13.52 2.11 2.89 2.59 4.53 0.90 1.20 400.35%
P/EPS 120.53 11.65 17.82 15.00 44.07 5.63 8.88 466.31%
EY 0.83 8.58 5.61 6.67 2.27 17.76 11.26 -82.33%
DY 0.00 0.83 0.00 0.00 0.00 3.06 0.00 -
P/NAPS 2.79 3.00 2.09 1.34 1.07 0.90 0.93 107.59%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 25/03/11 23/12/10 23/09/10 18/06/10 24/03/10 28/12/09 25/09/09 -
Price 2.54 2.30 2.77 1.74 1.27 1.09 0.90 -
P/RPS 14.99 2.03 3.16 2.83 4.84 1.00 1.13 457.74%
P/EPS 133.68 11.17 19.51 16.42 47.04 6.26 8.41 529.01%
EY 0.75 8.96 5.13 6.09 2.13 15.96 11.89 -84.07%
DY 0.00 0.87 0.00 0.00 0.00 2.75 0.00 -
P/NAPS 3.10 2.88 2.29 1.46 1.14 1.00 0.88 130.98%

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