[HELP] QoQ Cumulative Quarter Result on 31-Jan-2013 [#1]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
25-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- -86.2%
YoY- 10.74%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 123,776 90,414 62,396 28,684 117,070 86,993 61,582 59.06%
PBT 17,547 11,952 10,878 3,408 20,682 14,576 13,669 18.06%
Tax -5,419 -4,572 -3,940 -1,542 -7,164 -5,531 -4,954 6.14%
NP 12,128 7,380 6,938 1,866 13,518 9,045 8,715 24.57%
-
NP to SH 12,128 7,380 6,938 1,866 13,518 9,045 8,715 24.57%
-
Tax Rate 30.88% 38.25% 36.22% 45.25% 34.64% 37.95% 36.24% -
Total Cost 111,648 83,034 55,458 26,818 103,552 77,948 52,867 64.38%
-
Net Worth 146,962 140,503 140,175 139,232 136,542 130,021 131,439 7.70%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 146,962 140,503 140,175 139,232 136,542 130,021 131,439 7.70%
NOSH 142,682 141,923 141,591 143,538 142,231 141,328 142,868 -0.08%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 9.80% 8.16% 11.12% 6.51% 11.55% 10.40% 14.15% -
ROE 8.25% 5.25% 4.95% 1.34% 9.90% 6.96% 6.63% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 86.75 63.71 44.07 19.98 82.31 61.55 43.10 59.21%
EPS 8.50 5.20 4.90 1.30 9.50 6.40 6.10 24.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 0.99 0.97 0.96 0.92 0.92 7.79%
Adjusted Per Share Value based on latest NOSH - 143,538
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 86.03 62.84 43.37 19.94 81.37 60.46 42.80 59.06%
EPS 8.43 5.13 4.82 1.30 9.40 6.29 6.06 24.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0214 0.9765 0.9743 0.9677 0.949 0.9037 0.9135 7.70%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.77 1.84 1.99 1.89 2.00 2.10 1.64 -
P/RPS 2.04 2.89 4.52 9.46 2.43 3.41 3.80 -33.87%
P/EPS 20.82 35.38 40.61 145.38 21.04 32.81 26.89 -15.64%
EY 4.80 2.83 2.46 0.69 4.75 3.05 3.72 18.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.86 2.01 1.95 2.08 2.28 1.78 -2.25%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 30/12/13 26/09/13 27/06/13 25/03/13 21/12/12 26/09/12 26/06/12 -
Price 2.52 1.78 1.97 1.90 1.90 2.06 2.14 -
P/RPS 2.90 2.79 4.47 9.51 2.31 3.35 4.96 -30.01%
P/EPS 29.65 34.23 40.20 146.15 19.99 32.19 35.08 -10.57%
EY 3.37 2.92 2.49 0.68 5.00 3.11 2.85 11.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.80 1.99 1.96 1.98 2.24 2.33 3.39%

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