[HELP] QoQ Quarter Result on 30-Apr-2012 [#2]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
30-Apr-2012 [#2]
Profit Trend
QoQ- 317.21%
YoY- 8.07%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 28,684 30,077 25,411 34,732 26,850 28,435 23,960 12.68%
PBT 3,408 6,106 907 10,453 3,216 5,271 820 157.38%
Tax -1,542 -1,633 -577 -3,423 -1,531 -1,684 -575 92.44%
NP 1,866 4,473 330 7,030 1,685 3,587 245 284.73%
-
NP to SH 1,866 4,473 330 7,030 1,685 3,587 245 284.73%
-
Tax Rate 45.25% 26.74% 63.62% 32.75% 47.61% 31.95% 70.12% -
Total Cost 26,818 25,604 25,081 27,702 25,165 24,848 23,715 8.50%
-
Net Worth 139,232 138,332 151,799 131,991 124,970 126,262 104,125 21.26%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - 2,869 - -
Div Payout % - - - - - 80.00% - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 139,232 138,332 151,799 131,991 124,970 126,262 104,125 21.26%
NOSH 143,538 144,096 164,999 143,469 140,416 143,480 122,499 11.09%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 6.51% 14.87% 1.30% 20.24% 6.28% 12.61% 1.02% -
ROE 1.34% 3.23% 0.22% 5.33% 1.35% 2.84% 0.24% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 19.98 20.87 15.40 24.21 19.12 19.82 19.56 1.41%
EPS 1.30 3.10 0.20 4.90 1.20 2.50 0.20 246.32%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.97 0.96 0.92 0.92 0.89 0.88 0.85 9.15%
Adjusted Per Share Value based on latest NOSH - 143,469
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 19.94 20.90 17.66 24.14 18.66 19.76 16.65 12.71%
EPS 1.30 3.11 0.23 4.89 1.17 2.49 0.17 285.76%
DPS 0.00 0.00 0.00 0.00 0.00 1.99 0.00 -
NAPS 0.9677 0.9615 1.0551 0.9174 0.8686 0.8776 0.7237 21.26%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.89 2.00 2.10 1.64 1.68 1.72 2.42 -
P/RPS 9.46 9.58 13.64 6.77 8.79 8.68 12.37 -16.30%
P/EPS 145.38 64.43 1,050.00 33.47 140.00 68.80 1,210.00 -75.49%
EY 0.69 1.55 0.10 2.99 0.71 1.45 0.08 317.83%
DY 0.00 0.00 0.00 0.00 0.00 1.16 0.00 -
P/NAPS 1.95 2.08 2.28 1.78 1.89 1.95 2.85 -22.26%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 25/03/13 21/12/12 26/09/12 26/06/12 29/03/12 22/12/11 28/09/11 -
Price 1.90 1.90 2.06 2.14 1.65 1.71 1.87 -
P/RPS 9.51 9.10 13.38 8.84 8.63 8.63 9.56 -0.34%
P/EPS 146.15 61.21 1,030.00 43.67 137.50 68.40 935.00 -70.81%
EY 0.68 1.63 0.10 2.29 0.73 1.46 0.11 234.97%
DY 0.00 0.00 0.00 0.00 0.00 1.17 0.00 -
P/NAPS 1.96 1.98 2.24 2.33 1.85 1.94 2.20 -7.37%

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