[HELP] QoQ Quarter Result on 31-Jul-2011 [#3]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
28-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jul-2011 [#3]
Profit Trend
QoQ- -96.23%
YoY- -92.43%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 34,732 26,850 28,435 23,960 31,368 24,298 27,333 17.33%
PBT 10,453 3,216 5,271 820 10,161 4,137 7,815 21.41%
Tax -3,423 -1,531 -1,684 -575 -3,656 -1,412 -1,344 86.60%
NP 7,030 1,685 3,587 245 6,505 2,725 6,471 5.68%
-
NP to SH 7,030 1,685 3,587 245 6,505 2,725 6,471 5.68%
-
Tax Rate 32.75% 47.61% 31.95% 70.12% 35.98% 34.13% 17.20% -
Total Cost 27,702 25,165 24,848 23,715 24,863 21,573 20,862 20.83%
-
Net Worth 131,991 124,970 126,262 104,125 120,201 117,605 83,496 35.73%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - 2,869 - - - 2,087 -
Div Payout % - - 80.00% - - - 32.26% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 131,991 124,970 126,262 104,125 120,201 117,605 83,496 35.73%
NOSH 143,469 140,416 143,480 122,499 141,413 143,421 104,370 23.65%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 20.24% 6.28% 12.61% 1.02% 20.74% 11.21% 23.67% -
ROE 5.33% 1.35% 2.84% 0.24% 5.41% 2.32% 7.75% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 24.21 19.12 19.82 19.56 22.18 16.94 26.19 -5.11%
EPS 4.90 1.20 2.50 0.20 4.60 1.90 6.20 -14.53%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.92 0.89 0.88 0.85 0.85 0.82 0.80 9.77%
Adjusted Per Share Value based on latest NOSH - 122,499
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 24.14 18.66 19.76 16.65 21.80 16.89 19.00 17.32%
EPS 4.89 1.17 2.49 0.17 4.52 1.89 4.50 5.70%
DPS 0.00 0.00 1.99 0.00 0.00 0.00 1.45 -
NAPS 0.9174 0.8686 0.8776 0.7237 0.8354 0.8174 0.5803 35.74%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.64 1.68 1.72 2.42 2.75 2.29 2.40 -
P/RPS 6.77 8.79 8.68 12.37 12.40 13.52 9.16 -18.26%
P/EPS 33.47 140.00 68.80 1,210.00 59.78 120.53 38.71 -9.24%
EY 2.99 0.71 1.45 0.08 1.67 0.83 2.58 10.34%
DY 0.00 0.00 1.16 0.00 0.00 0.00 0.83 -
P/NAPS 1.78 1.89 1.95 2.85 3.24 2.79 3.00 -29.41%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 26/06/12 29/03/12 22/12/11 28/09/11 27/06/11 25/03/11 23/12/10 -
Price 2.14 1.65 1.71 1.87 2.59 2.54 2.30 -
P/RPS 8.84 8.63 8.63 9.56 11.68 14.99 8.78 0.45%
P/EPS 43.67 137.50 68.40 935.00 56.30 133.68 37.10 11.49%
EY 2.29 0.73 1.46 0.11 1.78 0.75 2.70 -10.40%
DY 0.00 0.00 1.17 0.00 0.00 0.00 0.87 -
P/NAPS 2.33 1.85 1.94 2.20 3.05 3.10 2.88 -13.18%

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