Friday, October 4, 2013

BUXL - Buxly Paints Ltd. - Company Analysis - 04-10-2013

Company

BUXL

Symbol

Company Name

Buxly Paints Ltd.                      

Company Name

Sector

Construction and Materials (Cement)

Sector

Avg EPS

Rs -2.46

Average of past year end EPS's

Sector Average

Rs 0.90

Sector average of the above

Avg EPS FV

Rs -20.06

Fair Value (DCF) based on average of past year end EPS's

EPS

Rs 0.09

Last four quarters EPS

Sector Average

Rs 4.59

Sector average of the above

EPS FV

Rs 0.74

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 14.01

Last closing stock price

Updated

October 2013

Data Month/Year

Div

Rs 0.00

Total dividend paid during last four quarters

Sector Average

Rs 1.24

Sector average of the above

Div FV

Rs 0.00

Fair value (DD) based on total dividend paid during last four quarters

Avg Div

Rs 0.35

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 0.72

Sector average of the above

Avg Div FV

Rs 2.86

Fair value (DD) based on Average of yearly dividends paid (including current)

Avg

Rs 2.12

Fair value (averaged of other fair values)

Upside

-84.85%

Upside potential (in percentage) based on the above Average.

Div Yield

0.00%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Rs 4.86

Book Value

Sector Average

Rs 30.61

Sector average of the above

FV FCF/S

Rs 46.47

Fair Value based on free cash flow per share

Outstanding Shares

1,440,000

Number of  Outstanding Shares

Current Assets

Rs 94.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 90.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 2.78

Net Current Asset Value / Share

NNWC/S

Rs -20.66

Net Net Working Capital / Share

Total Assets

Rs 97.00

Currency in Millions of Pakistan Rupees

Quarter

September 2012

Financial Report Quarter

CfO

Rs 8.31

Cash from Operations (Millions of Rs)

FCF/S

Rs 5.69

Free Cash Flow per Share

FCF/S Sector Avg

4.57

Sector Average FCF/S

P/FCF

2.46

Price over free cash flow

P/FCF Sector Avg

-2.65

Sector Average P/FCF

P/E

155.67

Price over earnings ratio

P/E Sector Avg

3.02

Sector Average P/E

P/B

2.88

Price over book value ratio

P/B Sector Avg

1.10

Sector Average P/B

PR

0.00

Payout Ratio (in %)

PR Sector Avg

11.76

Sector average Payout Ratio (in %)

D/E Ratio

1,285.71

Debt / Equity ratio (%)

Sector D/E Ratio

102.30

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

03/10/2013

Last Trade Price

Rs 14.01

3 Months Avg

Rs 14.32

6 Months Avg

Rs 12.95

9 Months Avg

Rs 12.61

12 Months Avg

Rs 11.79

Score

-17

cumulative +ve's, -ve's from above all

Buy Scale

-3

Range -5 to +5 (based on 5 different complex analysis)

 


Share/Bookmark

Buxly Paints - FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013

Company             Date                      Time                      Announcement               

Buxly Paints        03OCT2013          10:19:08               EPS = 0.09           

Buxly Paints        03OCT2013          10:19:08               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 0.132     

Buxly Paints        03OCT2013          10:19:08               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 0.843  

Buxly Paints        03OCT2013          10:19:08               FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013     


Share/Bookmark

GLOT - Globe Textile Mills Ltd. - Company Analysis - 04-10-2013

Company

GLOT

Symbol

Company Name

Globe Textile Mills Ltd.                

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs -3.11

Average of past year end EPS's

Sector Average

Rs 5.73

Sector average of the above

Avg EPS FV

Rs -25.41

Fair Value (DCF) based on average of past year end EPS's

EPS

Rs -12.02

Last four quarters EPS

Sector Average

Rs 10.40

Sector average of the above

EPS FV

Rs -98.20

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 8.70

Last closing stock price

Updated

October 2013

Data Month/Year

Div

Rs 0.00

Total dividend paid during last four quarters

Sector Average

Rs 2.47

Sector average of the above

Div FV

Rs 0.00

Fair value (DD) based on total dividend paid during last four quarters

Avg Div

Rs 0.00

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.10

Sector average of the above

Avg Div FV

Rs 0.00

Fair value (DD) based on Average of yearly dividends paid (including current)

Avg

Rs -30.90

Fair value (averaged of other fair values)

Upside

-455.20%

Upside potential (in percentage) based on the above Average.

Div Yield

0.00%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Error

Book Value

Sector Average

Rs 149.72

Sector average of the above

FV FCF/S

Error

Fair Value based on free cash flow per share

Outstanding Shares

16,367,085

Number of  Outstanding Shares

Current Assets

NA

Currency in Millions of Pakistan Rupees

Total Liabilities

NA

Currency in Millions of Pakistan Rupees

NCAV/S

#VALUE!

Net Current Asset Value / Share

NNWC/S

Empty

Net Net Working Capital / Share

Total Assets

NA

Currency in Millions of Pakistan Rupees

Quarter

NA

Financial Report Quarter

CfO

NA

Cash from Operations (Millions of Rs)

FCF/S

#VALUE!

Free Cash Flow per Share

FCF/S Sector Avg

-3.60

Sector Average FCF/S

P/FCF

Price over free cash flow

P/FCF Sector Avg

17.10

Sector Average P/FCF

P/E

-0.72

Price over earnings ratio

P/E Sector Avg

0.80

Sector Average P/E

P/B

Price over book value ratio

P/B Sector Avg

0.99

Sector Average P/B

PR

0.00

Payout Ratio (in %)

PR Sector Avg

10.26

Sector average Payout Ratio (in %)

D/E Ratio

Debt / Equity ratio (%)

Sector D/E Ratio

257.69

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

20/07/2012

Last Trade Price

Rs 8.70

3 Months Avg

Rs 0.00

6 Months Avg

Rs 0.00

9 Months Avg

Rs 0.00

12 Months Avg

Rs 0.00

Score

-12

cumulative +ve's, -ve's from above all

Buy Scale

-3

Range -5 to +5 (based on 5 different complex analysis)

 


Share/Bookmark

Globe Textile - FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013

Company             Date                      Time                      Announcement               

Globe Textile     03OCT2013          10:27:44               BOOK CLOSURE TO 24/10/2013 

Globe Textile     03OCT2013          10:27:44               BOOK CLOSURE FROM 17/10/2013          

Globe Textile     03OCT2013          10:27:44               ANNUAL GENERAL MEETING WILL BE HELD ON 24/10/2013         

Globe Textile     03OCT2013          10:27:44               EPS = (12.02)     

Globe Textile     03OCT2013          10:27:44               PROFIT/LOSS AFTER TAXATION RS. IN MILLION (196.759)             

Globe Textile     03OCT2013          10:27:44               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (196.759)          

Globe Textile     03OCT2013          10:27:44               FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013     


Share/Bookmark

GOEM - Globe (OE) Textile Mills Mills Ltd. - Company Analysis - 04-10-2013

Company

GOEM

Symbol

Company Name

Globe (OE) Textile Mills Mills Ltd.

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs -1.85

Average of past year end EPS's

Sector Average

Rs 5.73

Sector average of the above

Avg EPS FV

Rs -15.08

Fair Value (DCF) based on average of past year end EPS's

EPS

Rs 0.06

Last four quarters EPS

Sector Average

Rs 10.40

Sector average of the above

EPS FV

Rs 0.49

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 10.50

Last closing stock price

Updated

October 2013

Data Month/Year

Div

Rs 0.00

Total dividend paid during last four quarters

Sector Average

Rs 2.47

Sector average of the above

Div FV

Rs 0.00

Fair value (DD) based on total dividend paid during last four quarters

Avg Div

Rs 0.11

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.10

Sector average of the above

Avg Div FV

Rs 0.91

Fair value (DD) based on Average of yearly dividends paid (including current)

Avg

Rs -3.42

Fair value (averaged of other fair values)

Upside

-132.59%

Upside potential (in percentage) based on the above Average.

Div Yield

0.00%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Error

Book Value

Sector Average

Rs 149.72

Sector average of the above

FV FCF/S

Error

Fair Value based on free cash flow per share

Outstanding Shares

4,662,210

Number of  Outstanding Shares

Current Assets

NA

Currency in Millions of Pakistan Rupees

Total Liabilities

NA

Currency in Millions of Pakistan Rupees

NCAV/S

#VALUE!

Net Current Asset Value / Share

NNWC/S

Empty

Net Net Working Capital / Share

Total Assets

NA

Currency in Millions of Pakistan Rupees

Quarter

NA

Financial Report Quarter

CfO

NA

Cash from Operations (Millions of Rs)

FCF/S

#VALUE!

Free Cash Flow per Share

FCF/S Sector Avg

-3.60

Sector Average FCF/S

P/FCF

Price over free cash flow

P/FCF Sector Avg

17.10

Sector Average P/FCF

P/E

175.00

Price over earnings ratio

P/E Sector Avg

0.80

Sector Average P/E

P/B

Price over book value ratio

P/B Sector Avg

0.99

Sector Average P/B

PR

0.00

Payout Ratio (in %)

PR Sector Avg

10.26

Sector average Payout Ratio (in %)

D/E Ratio

Debt / Equity ratio (%)

Sector D/E Ratio

257.69

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

14/03/2012

Last Trade Price

Rs 10.50

3 Months Avg

Rs 0.00

6 Months Avg

Rs 0.00

9 Months Avg

Rs 0.00

12 Months Avg

Rs 0.00

Score

-16

cumulative +ve's, -ve's from above all

Buy Scale

-3

Range -5 to +5 (based on 5 different complex analysis)

 


Share/Bookmark

Globe Tex.(O.E) - FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013

Company                             Date                      Time                      Announcement               

Globe Tex.(O.E)                03OCT2013          10:30:22               EPS = 0.06           

Globe Tex.(O.E)                03OCT2013          10:30:22               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 4.690     

Globe Tex.(O.E)                03OCT2013          10:30:22               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 4.985  

Globe Tex.(O.E)                03OCT2013          10:30:22               FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013     

Globe Tex.(O.E)                03OCT2013          10:30:22               BOOK CLOSURE TO 24/10/2013 

Globe Tex.(O.E)                03OCT2013          10:30:22               BOOK CLOSURE FROM 17/10/2013          

Globe Tex.(O.E)                03OCT2013          10:30:22               ANNUAL GENERAL MEETING WILL BE HELD ON 24/10/2013               


Share/Bookmark