[HELP] QoQ 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- 188.38%
YoY- 30.83%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Quarter 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 27,333 23,383 30,976 23,511 26,203 21,594 8.15%
PBT 4,137 7,815 4,993 10,110 3,762 7,360 4,265 -2.00%
Tax -1,412 -1,344 -1,758 -3,137 -1,344 -1,386 -1,346 3.23%
NP 2,725 6,471 3,235 6,973 2,418 5,974 2,919 -4.46%
-
NP to SH 2,725 6,471 3,235 6,973 2,418 5,974 2,919 -4.46%
-
Tax Rate 34.13% 17.20% 35.21% 31.03% 35.73% 18.83% 31.56% -
Total Cost 21,573 20,862 20,148 24,003 21,093 20,229 18,675 10.06%
-
Net Worth 117,605 83,496 108,731 105,036 99,406 97,188 90,223 19.26%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - 2,087 - - - 2,674 - -
Div Payout % - 32.26% - - - 44.78% - -
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 83,496 108,731 105,036 99,406 97,188 90,223 19.26%
NOSH 143,421 104,370 89,861 88,265 89,555 89,164 88,454 37.89%
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% 23.67% 13.83% 22.51% 10.28% 22.80% 13.52% -
ROE 2.32% 7.75% 2.98% 6.64% 2.43% 6.15% 3.24% -
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 26.19 26.02 35.09 26.25 29.39 24.41 -21.56%
EPS 1.90 6.20 3.60 7.90 2.70 6.70 3.30 -30.72%
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 19.00 16.25 21.53 16.34 18.21 15.01 8.16%
EPS 1.89 4.50 2.25 4.85 1.68 4.15 2.03 -4.63%
DPS 0.00 1.45 0.00 0.00 0.00 1.86 0.00 -
NAPS 0.8174 0.5803 0.7557 0.73 0.6909 0.6755 0.6271 19.26%
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 9.16 9.72 4.53 4.53 3.33 3.89 128.92%
P/EPS 120.53 38.71 70.28 20.13 44.07 14.63 28.79 159.08%
EY 0.83 2.58 1.42 4.97 2.27 6.84 3.47 -61.36%
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 8.78 10.65 4.96 4.84 3.71 3.69 153.94%
P/EPS 133.68 37.10 76.94 22.03 47.04 16.27 27.27 187.73%
EY 0.75 2.70 1.30 4.54 2.13 6.15 3.67 -65.20%
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