[HELP] QoQ Cumulative 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- 238.72%
YoY- -1.71%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 26,850 108,061 79,626 55,666 24,298 105,203 77,870 -50.73%
PBT 3,216 20,389 15,118 14,298 4,137 26,680 18,865 -69.15%
Tax -1,531 -7,327 -5,643 -5,068 -1,412 -7,583 -6,239 -60.70%
NP 1,685 13,062 9,475 9,230 2,725 19,097 12,626 -73.78%
-
NP to SH 1,685 13,062 9,475 9,230 2,725 19,097 12,626 -73.78%
-
Tax Rate 47.61% 35.94% 37.33% 35.45% 34.13% 28.42% 33.07% -
Total Cost 25,165 94,999 70,151 46,436 21,573 86,106 65,244 -46.92%
-
Net Worth 124,970 124,940 120,205 120,700 117,605 74,163 107,587 10.47%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - 2,839 - - - 1,854 - -
Div Payout % - 21.74% - - - 9.71% - -
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 124,970 124,940 120,205 120,700 117,605 74,163 107,587 10.47%
NOSH 140,416 141,978 141,417 142,000 143,421 92,703 88,915 35.49%
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% 12.09% 11.90% 16.58% 11.21% 18.15% 16.21% -
ROE 1.35% 10.45% 7.88% 7.65% 2.32% 25.75% 11.74% -
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 76.11 56.31 39.20 16.94 113.48 87.58 -63.64%
EPS 1.20 9.20 6.70 6.50 1.90 20.60 14.20 -80.65%
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 75.11 55.34 38.69 16.89 73.12 54.12 -50.73%
EPS 1.17 9.08 6.59 6.42 1.89 13.27 8.78 -73.81%
DPS 0.00 1.97 0.00 0.00 0.00 1.29 0.00 -
NAPS 0.8686 0.8684 0.8355 0.8389 0.8174 0.5155 0.7478 10.46%
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 2.26 4.30 7.02 13.52 2.11 2.89 109.49%
P/EPS 140.00 18.70 36.12 42.31 120.53 11.65 17.82 293.71%
EY 0.71 5.35 2.77 2.36 0.83 8.58 5.61 -74.69%
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 2.25 3.32 6.61 14.99 2.03 3.16 95.02%
P/EPS 137.50 18.59 27.91 39.85 133.68 11.17 19.51 266.28%
EY 0.73 5.38 3.58 2.51 0.75 8.96 5.13 -72.64%
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