[HELP] QoQ Quarter Result on 31-Jul-2012 [#3]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- -95.31%
YoY- 34.69%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 33,712 28,684 30,077 25,411 34,732 26,850 28,435 12.02%
PBT 7,470 3,408 6,106 907 10,453 3,216 5,271 26.19%
Tax -2,398 -1,542 -1,633 -577 -3,423 -1,531 -1,684 26.59%
NP 5,072 1,866 4,473 330 7,030 1,685 3,587 26.00%
-
NP to SH 5,072 1,866 4,473 330 7,030 1,685 3,587 26.00%
-
Tax Rate 32.10% 45.25% 26.74% 63.62% 32.75% 47.61% 31.95% -
Total Cost 28,640 26,818 25,604 25,081 27,702 25,165 24,848 9.94%
-
Net Worth 139,480 139,232 138,332 151,799 131,991 124,970 126,262 6.86%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - 2,869 -
Div Payout % - - - - - - 80.00% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 139,480 139,232 138,332 151,799 131,991 124,970 126,262 6.86%
NOSH 140,888 143,538 144,096 164,999 143,469 140,416 143,480 -1.20%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 15.05% 6.51% 14.87% 1.30% 20.24% 6.28% 12.61% -
ROE 3.64% 1.34% 3.23% 0.22% 5.33% 1.35% 2.84% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 23.93 19.98 20.87 15.40 24.21 19.12 19.82 13.39%
EPS 3.60 1.30 3.10 0.20 4.90 1.20 2.50 27.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.99 0.97 0.96 0.92 0.92 0.89 0.88 8.17%
Adjusted Per Share Value based on latest NOSH - 164,999
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 23.43 19.94 20.90 17.66 24.14 18.66 19.76 12.03%
EPS 3.53 1.30 3.11 0.23 4.89 1.17 2.49 26.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.99 -
NAPS 0.9694 0.9677 0.9615 1.0551 0.9174 0.8686 0.8776 6.86%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.99 1.89 2.00 2.10 1.64 1.68 1.72 -
P/RPS 8.32 9.46 9.58 13.64 6.77 8.79 8.68 -2.78%
P/EPS 55.28 145.38 64.43 1,050.00 33.47 140.00 68.80 -13.58%
EY 1.81 0.69 1.55 0.10 2.99 0.71 1.45 15.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.16 -
P/NAPS 2.01 1.95 2.08 2.28 1.78 1.89 1.95 2.04%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 25/03/13 21/12/12 26/09/12 26/06/12 29/03/12 22/12/11 -
Price 1.97 1.90 1.90 2.06 2.14 1.65 1.71 -
P/RPS 8.23 9.51 9.10 13.38 8.84 8.63 8.63 -3.11%
P/EPS 54.72 146.15 61.21 1,030.00 43.67 137.50 68.40 -13.83%
EY 1.83 0.68 1.63 0.10 2.29 0.73 1.46 16.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -
P/NAPS 1.99 1.96 1.98 2.24 2.33 1.85 1.94 1.71%

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