[HELP] QoQ Cumulative Quarter Result on 31-Jan-2012 [#1]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- -87.1%
YoY- -38.17%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 117,070 86,993 61,582 26,850 108,061 79,626 55,666 63.77%
PBT 20,682 14,576 13,669 3,216 20,389 15,118 14,298 27.75%
Tax -7,164 -5,531 -4,954 -1,531 -7,327 -5,643 -5,068 25.82%
NP 13,518 9,045 8,715 1,685 13,062 9,475 9,230 28.81%
-
NP to SH 13,518 9,045 8,715 1,685 13,062 9,475 9,230 28.81%
-
Tax Rate 34.64% 37.95% 36.24% 47.61% 35.94% 37.33% 35.45% -
Total Cost 103,552 77,948 52,867 25,165 94,999 70,151 46,436 70.27%
-
Net Worth 136,542 130,021 131,439 124,970 124,940 120,205 120,700 8.52%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - 2,839 - - -
Div Payout % - - - - 21.74% - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 136,542 130,021 131,439 124,970 124,940 120,205 120,700 8.52%
NOSH 142,231 141,328 142,868 140,416 141,978 141,417 142,000 0.10%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 11.55% 10.40% 14.15% 6.28% 12.09% 11.90% 16.58% -
ROE 9.90% 6.96% 6.63% 1.35% 10.45% 7.88% 7.65% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 82.31 61.55 43.10 19.12 76.11 56.31 39.20 63.60%
EPS 9.50 6.40 6.10 1.20 9.20 6.70 6.50 28.63%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.96 0.92 0.92 0.89 0.88 0.85 0.85 8.41%
Adjusted Per Share Value based on latest NOSH - 140,416
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 81.37 60.46 42.80 18.66 75.11 55.34 38.69 63.78%
EPS 9.40 6.29 6.06 1.17 9.08 6.59 6.42 28.79%
DPS 0.00 0.00 0.00 0.00 1.97 0.00 0.00 -
NAPS 0.949 0.9037 0.9135 0.8686 0.8684 0.8355 0.8389 8.52%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 2.00 2.10 1.64 1.68 1.72 2.42 2.75 -
P/RPS 2.43 3.41 3.80 8.79 2.26 4.30 7.02 -50.54%
P/EPS 21.04 32.81 26.89 140.00 18.70 36.12 42.31 -37.09%
EY 4.75 3.05 3.72 0.71 5.35 2.77 2.36 59.07%
DY 0.00 0.00 0.00 0.00 1.16 0.00 0.00 -
P/NAPS 2.08 2.28 1.78 1.89 1.95 2.85 3.24 -25.48%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 21/12/12 26/09/12 26/06/12 29/03/12 22/12/11 28/09/11 27/06/11 -
Price 1.90 2.06 2.14 1.65 1.71 1.87 2.59 -
P/RPS 2.31 3.35 4.96 8.63 2.25 3.32 6.61 -50.22%
P/EPS 19.99 32.19 35.08 137.50 18.59 27.91 39.85 -36.73%
EY 5.00 3.11 2.85 0.73 5.38 3.58 2.51 57.98%
DY 0.00 0.00 0.00 0.00 1.17 0.00 0.00 -
P/NAPS 1.98 2.24 2.33 1.85 1.94 2.20 3.05 -24.92%

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