[HELP] QoQ Cumulative Quarter Result on 31-Oct-2012 [#4]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Oct-2012 [#4]
Profit Trend
QoQ- 49.45%
YoY- 3.49%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 90,414 62,396 28,684 117,070 86,993 61,582 26,850 124.82%
PBT 11,952 10,878 3,408 20,682 14,576 13,669 3,216 140.12%
Tax -4,572 -3,940 -1,542 -7,164 -5,531 -4,954 -1,531 107.51%
NP 7,380 6,938 1,866 13,518 9,045 8,715 1,685 167.93%
-
NP to SH 7,380 6,938 1,866 13,518 9,045 8,715 1,685 167.93%
-
Tax Rate 38.25% 36.22% 45.25% 34.64% 37.95% 36.24% 47.61% -
Total Cost 83,034 55,458 26,818 103,552 77,948 52,867 25,165 121.79%
-
Net Worth 140,503 140,175 139,232 136,542 130,021 131,439 124,970 8.13%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 140,503 140,175 139,232 136,542 130,021 131,439 124,970 8.13%
NOSH 141,923 141,591 143,538 142,231 141,328 142,868 140,416 0.71%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 8.16% 11.12% 6.51% 11.55% 10.40% 14.15% 6.28% -
ROE 5.25% 4.95% 1.34% 9.90% 6.96% 6.63% 1.35% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 63.71 44.07 19.98 82.31 61.55 43.10 19.12 123.25%
EPS 5.20 4.90 1.30 9.50 6.40 6.10 1.20 166.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 0.97 0.96 0.92 0.92 0.89 7.36%
Adjusted Per Share Value based on latest NOSH - 144,096
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 62.84 43.37 19.94 81.37 60.46 42.80 18.66 124.83%
EPS 5.13 4.82 1.30 9.40 6.29 6.06 1.17 168.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9765 0.9743 0.9677 0.949 0.9037 0.9135 0.8686 8.12%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.84 1.99 1.89 2.00 2.10 1.64 1.68 -
P/RPS 2.89 4.52 9.46 2.43 3.41 3.80 8.79 -52.39%
P/EPS 35.38 40.61 145.38 21.04 32.81 26.89 140.00 -60.06%
EY 2.83 2.46 0.69 4.75 3.05 3.72 0.71 151.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.01 1.95 2.08 2.28 1.78 1.89 -1.06%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 27/06/13 25/03/13 21/12/12 26/09/12 26/06/12 29/03/12 -
Price 1.78 1.97 1.90 1.90 2.06 2.14 1.65 -
P/RPS 2.79 4.47 9.51 2.31 3.35 4.96 8.63 -52.92%
P/EPS 34.23 40.20 146.15 19.99 32.19 35.08 137.50 -60.46%
EY 2.92 2.49 0.68 5.00 3.11 2.85 0.73 152.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.99 1.96 1.98 2.24 2.33 1.85 -1.81%

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