[HELP] QoQ Quarter Result on 31-Jan-2013 [#1]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
25-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- -58.28%
YoY- 10.74%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 33,362 28,018 33,712 28,684 30,077 25,411 34,732 -2.64%
PBT 5,595 1,074 7,470 3,408 6,106 907 10,453 -34.00%
Tax -847 -632 -2,398 -1,542 -1,633 -577 -3,423 -60.48%
NP 4,748 442 5,072 1,866 4,473 330 7,030 -22.96%
-
NP to SH 4,748 442 5,072 1,866 4,473 330 7,030 -22.96%
-
Tax Rate 15.14% 58.85% 32.10% 45.25% 26.74% 63.62% 32.75% -
Total Cost 28,614 27,576 28,640 26,818 25,604 25,081 27,702 2.17%
-
Net Worth 148,195 145,859 139,480 139,232 138,332 151,799 131,991 8.00%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 148,195 145,859 139,480 139,232 138,332 151,799 131,991 8.00%
NOSH 143,878 147,333 140,888 143,538 144,096 164,999 143,469 0.18%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 14.23% 1.58% 15.05% 6.51% 14.87% 1.30% 20.24% -
ROE 3.20% 0.30% 3.64% 1.34% 3.23% 0.22% 5.33% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 23.19 19.02 23.93 19.98 20.87 15.40 24.21 -2.82%
EPS 3.30 0.30 3.60 1.30 3.10 0.20 4.90 -23.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 0.99 0.97 0.96 0.92 0.92 7.79%
Adjusted Per Share Value based on latest NOSH - 143,538
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 23.19 19.47 23.43 19.94 20.90 17.66 24.14 -2.63%
EPS 3.30 0.31 3.53 1.30 3.11 0.23 4.89 -23.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.0138 0.9694 0.9677 0.9615 1.0551 0.9174 8.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.77 1.84 1.99 1.89 2.00 2.10 1.64 -
P/RPS 7.63 9.68 8.32 9.46 9.58 13.64 6.77 8.27%
P/EPS 53.64 613.33 55.28 145.38 64.43 1,050.00 33.47 36.83%
EY 1.86 0.16 1.81 0.69 1.55 0.10 2.99 -27.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.86 2.01 1.95 2.08 2.28 1.78 -2.25%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 30/12/13 26/09/13 27/06/13 25/03/13 21/12/12 26/09/12 26/06/12 -
Price 2.52 1.78 1.97 1.90 1.90 2.06 2.14 -
P/RPS 10.87 9.36 8.23 9.51 9.10 13.38 8.84 14.73%
P/EPS 76.36 593.33 54.72 146.15 61.21 1,030.00 43.67 44.99%
EY 1.31 0.17 1.83 0.68 1.63 0.10 2.29 -31.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.80 1.99 1.96 1.98 2.24 2.33 3.39%

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