[HELP] YoY Quarter Result on 31-Jul-2013 [#3]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- -91.29%
YoY- 33.94%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 28,018 25,411 23,960 23,383 21,594 18,275 12,150 14.92%
PBT 1,074 907 820 4,993 4,265 2,635 1,940 -9.37%
Tax -632 -577 -575 -1,758 -1,346 -1,017 -637 -0.13%
NP 442 330 245 3,235 2,919 1,618 1,303 -16.47%
-
NP to SH 442 330 245 3,235 2,919 1,626 1,303 -16.47%
-
Tax Rate 58.85% 63.62% 70.12% 35.21% 31.56% 38.60% 32.84% -
Total Cost 27,576 25,081 23,715 20,148 18,675 16,657 10,847 16.80%
-
Net Worth 145,859 151,799 104,125 108,731 90,223 79,493 67,279 13.75%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 145,859 151,799 104,125 108,731 90,223 79,493 67,279 13.75%
NOSH 147,333 164,999 122,499 89,861 88,454 90,333 85,163 9.55%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 1.58% 1.30% 1.02% 13.83% 13.52% 8.85% 10.72% -
ROE 0.30% 0.22% 0.24% 2.98% 3.24% 2.05% 1.94% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 19.02 15.40 19.56 26.02 24.41 20.23 14.27 4.90%
EPS 0.30 0.20 0.20 3.60 3.30 1.80 1.53 -23.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.92 0.85 1.21 1.02 0.88 0.79 3.82%
Adjusted Per Share Value based on latest NOSH - 147,333
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 19.47 17.66 16.65 16.25 15.01 12.70 8.44 14.93%
EPS 0.31 0.23 0.17 2.25 2.03 1.13 0.91 -16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0138 1.0551 0.7237 0.7557 0.6271 0.5525 0.4676 13.75%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 1.84 2.10 2.42 2.53 0.95 1.40 0.98 -
P/RPS 9.68 13.64 12.37 9.72 3.89 6.92 6.87 5.87%
P/EPS 613.33 1,050.00 1,210.00 70.28 28.79 77.78 64.05 45.67%
EY 0.16 0.10 0.08 1.42 3.47 1.29 1.56 -31.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.28 2.85 2.09 0.93 1.59 1.24 6.98%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 26/09/13 26/09/12 28/09/11 23/09/10 25/09/09 25/09/08 26/09/07 -
Price 1.78 2.06 1.87 2.77 0.90 1.21 1.46 -
P/RPS 9.36 13.38 9.56 10.65 3.69 5.98 10.23 -1.46%
P/EPS 593.33 1,030.00 935.00 76.94 27.27 67.22 95.42 35.56%
EY 0.17 0.10 0.11 1.30 3.67 1.49 1.05 -26.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.24 2.20 2.29 0.88 1.38 1.85 -0.45%

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