[HELP] QoQ Quarter Result on 31-Jan-2010 [#1]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- -59.52%
YoY- 97.07%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 27,333 23,383 30,976 23,511 26,203 21,594 27,927 -1.41%
PBT 7,815 4,993 10,110 3,762 7,360 4,265 7,901 -0.72%
Tax -1,344 -1,758 -3,137 -1,344 -1,386 -1,346 -2,571 -35.03%
NP 6,471 3,235 6,973 2,418 5,974 2,919 5,330 13.76%
-
NP to SH 6,471 3,235 6,973 2,418 5,974 2,919 5,330 13.76%
-
Tax Rate 17.20% 35.21% 31.03% 35.73% 18.83% 31.56% 32.54% -
Total Cost 20,862 20,148 24,003 21,093 20,229 18,675 22,597 -5.17%
-
Net Worth 83,496 108,731 105,036 99,406 97,188 90,223 89,721 -4.66%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 2,087 - - - 2,674 - - -
Div Payout % 32.26% - - - 44.78% - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 83,496 108,731 105,036 99,406 97,188 90,223 89,721 -4.66%
NOSH 104,370 89,861 88,265 89,555 89,164 88,454 88,833 11.31%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 23.67% 13.83% 22.51% 10.28% 22.80% 13.52% 19.09% -
ROE 7.75% 2.98% 6.64% 2.43% 6.15% 3.24% 5.94% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 26.19 26.02 35.09 26.25 29.39 24.41 31.44 -11.43%
EPS 6.20 3.60 7.90 2.70 6.70 3.30 6.00 2.20%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.80 1.21 1.19 1.11 1.09 1.02 1.01 -14.35%
Adjusted Per Share Value based on latest NOSH - 89,555
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 19.00 16.25 21.53 16.34 18.21 15.01 19.41 -1.40%
EPS 4.50 2.25 4.85 1.68 4.15 2.03 3.70 13.89%
DPS 1.45 0.00 0.00 0.00 1.86 0.00 0.00 -
NAPS 0.5803 0.7557 0.73 0.6909 0.6755 0.6271 0.6236 -4.67%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 2.40 2.53 1.59 1.19 0.98 0.95 0.82 -
P/RPS 9.16 9.72 4.53 4.53 3.33 3.89 2.61 130.41%
P/EPS 38.71 70.28 20.13 44.07 14.63 28.79 13.67 99.77%
EY 2.58 1.42 4.97 2.27 6.84 3.47 7.32 -50.00%
DY 0.83 0.00 0.00 0.00 3.06 0.00 0.00 -
P/NAPS 3.00 2.09 1.34 1.07 0.90 0.93 0.81 138.81%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 23/12/10 23/09/10 18/06/10 24/03/10 28/12/09 25/09/09 26/06/09 -
Price 2.30 2.77 1.74 1.27 1.09 0.90 0.85 -
P/RPS 8.78 10.65 4.96 4.84 3.71 3.69 2.70 119.02%
P/EPS 37.10 76.94 22.03 47.04 16.27 27.27 14.17 89.63%
EY 2.70 1.30 4.54 2.13 6.15 3.67 7.06 -47.22%
DY 0.87 0.00 0.00 0.00 2.75 0.00 0.00 -
P/NAPS 2.88 2.29 1.46 1.14 1.00 0.88 0.84 126.86%

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