[HELP] QoQ Quarter Result on 30-Apr-2011 [#2]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
30-Apr-2011 [#2]
Profit Trend
QoQ- 138.72%
YoY- -6.71%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 26,850 28,435 23,960 31,368 24,298 27,333 23,383 9.62%
PBT 3,216 5,271 820 10,161 4,137 7,815 4,993 -25.35%
Tax -1,531 -1,684 -575 -3,656 -1,412 -1,344 -1,758 -8.78%
NP 1,685 3,587 245 6,505 2,725 6,471 3,235 -35.18%
-
NP to SH 1,685 3,587 245 6,505 2,725 6,471 3,235 -35.18%
-
Tax Rate 47.61% 31.95% 70.12% 35.98% 34.13% 17.20% 35.21% -
Total Cost 25,165 24,848 23,715 24,863 21,573 20,862 20,148 15.93%
-
Net Worth 124,970 126,262 104,125 120,201 117,605 83,496 108,731 9.69%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - 2,869 - - - 2,087 - -
Div Payout % - 80.00% - - - 32.26% - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 124,970 126,262 104,125 120,201 117,605 83,496 108,731 9.69%
NOSH 140,416 143,480 122,499 141,413 143,421 104,370 89,861 34.54%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 6.28% 12.61% 1.02% 20.74% 11.21% 23.67% 13.83% -
ROE 1.35% 2.84% 0.24% 5.41% 2.32% 7.75% 2.98% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 19.12 19.82 19.56 22.18 16.94 26.19 26.02 -18.52%
EPS 1.20 2.50 0.20 4.60 1.90 6.20 3.60 -51.82%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.89 0.88 0.85 0.85 0.82 0.80 1.21 -18.47%
Adjusted Per Share Value based on latest NOSH - 141,413
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 18.66 19.76 16.65 21.80 16.89 19.00 16.25 9.63%
EPS 1.17 2.49 0.17 4.52 1.89 4.50 2.25 -35.25%
DPS 0.00 1.99 0.00 0.00 0.00 1.45 0.00 -
NAPS 0.8686 0.8776 0.7237 0.8354 0.8174 0.5803 0.7557 9.69%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.68 1.72 2.42 2.75 2.29 2.40 2.53 -
P/RPS 8.79 8.68 12.37 12.40 13.52 9.16 9.72 -6.46%
P/EPS 140.00 68.80 1,210.00 59.78 120.53 38.71 70.28 58.11%
EY 0.71 1.45 0.08 1.67 0.83 2.58 1.42 -36.92%
DY 0.00 1.16 0.00 0.00 0.00 0.83 0.00 -
P/NAPS 1.89 1.95 2.85 3.24 2.79 3.00 2.09 -6.46%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 22/12/11 28/09/11 27/06/11 25/03/11 23/12/10 23/09/10 -
Price 1.65 1.71 1.87 2.59 2.54 2.30 2.77 -
P/RPS 8.63 8.63 9.56 11.68 14.99 8.78 10.65 -13.04%
P/EPS 137.50 68.40 935.00 56.30 133.68 37.10 76.94 47.10%
EY 0.73 1.46 0.11 1.78 0.75 2.70 1.30 -31.86%
DY 0.00 1.17 0.00 0.00 0.00 0.87 0.00 -
P/NAPS 1.85 1.94 2.20 3.05 3.10 2.88 2.29 -13.22%

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