GHNI - Ghandhara Ind. Ltd - Company Analysis - 08-11-2013

Company	GHNI	Symbol
Company Name	Ghandhara Ind. Ltd	Company Name
Sector	Engineering	Sector
Avg EPS	Rs 12.97	Average of past year end EPS's
Sector Average	Rs 12.85	Sector average of the above
Avg EPS FV	Rs 96.52	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 6.02	Last four quarters EPS
Sector Average	Rs 10.55	Sector average of the above
EPS FV	Rs 44.79	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 15.84	Last closing stock price
Updated	November 2013	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 8.56	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 6.26	Sector average of the above
Avg Div FV	Rs 2.60	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 10.23	Fair value (averaged of other fair values)
Upside	-35.41%	Upside potential (in percentage) based on the above Average.
Div Yield	0.00%	Dividend yield
Sector Average	3.08%	Sector average of the above
Book Value	Rs 78.62	Book Value
Sector Average	Rs 86.17	Sector average of the above
FV FCF/S	Rs -93.90	Fair Value based on free cash flow per share
Outstanding Shares	21,304,422	Number of  Outstanding Shares
Current Assets	Rs 2,721.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 2,600.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 5.68	Net Current Asset Value / Share
NNWC/S	Rs -52.48	Net Net Working Capital / Share
Total Assets	Rs 4,275.00	Currency in Millions of Pakistan Rupees
Quarter	December 2012	Financial Report Quarter
CfO	Rs -251.00	Cash from Operations (Millions of Rs)
FCF/S	Rs -12.62	Free Cash Flow per Share
FCF/S Sector Avg	-13.10	Sector Average FCF/S
P/FCF	-1.26	Price over free cash flow
P/FCF Sector Avg	2.62	Sector Average P/FCF
P/E	2.63	Price over earnings ratio
P/E Sector Avg	10.01	Sector Average P/E
P/B	0.20	Price over book value ratio
P/B Sector Avg	1.11	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	27.99	Sector average Payout Ratio (in %)
D/E Ratio	155.22	Debt / Equity ratio (%)
Sector D/E Ratio	85.65	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	07/11/2013
Last Trade Price	Rs 15.84
3 Months Avg	Rs 20.45
6 Months Avg	Rs 20.71
9 Months Avg	Rs 19.74
12 Months Avg	Rs 17.62
Score	-2	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

 

GHNI - Ghandhara Ind. Ltd - Company Analysis - 08-11-2013

Ghandhara Ind. - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Company             Date                      Time                      Announcement               

Ghandhara Ind. 31OCT2013          13:29:21               EPS = 0.08           

Ghandhara Ind. 31OCT2013          13:29:21               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 1.721     

Ghandhara Ind. 31OCT2013          13:29:21               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 3.281  

Ghandhara Ind. 31OCT2013          13:29:21               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Ghandhara Ind. - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

OLSM -Olympia Spinning and Weaving Mills Ltd. - Company Analysis - 08-11-2013

Company	OLSM	Symbol
Company Name	Olympia Spinning and  Weaving Mills Ltd.	Company Name
Sector	Personal Goods (Textile)	Sector
Avg EPS	Rs -8.36	Average of past year end EPS's
Sector Average	Rs 6.04	Sector average of the above
Avg EPS FV	Rs -62.20	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs -9.82	Last four quarters EPS
Sector Average	Rs 16.58	Sector average of the above
EPS FV	Rs -73.04	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 4.14	Last closing stock price
Updated	November 2013	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 2.37	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 1.11	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 -33.81	Fair value (averaged of other fair values)
Upside	-916.69%	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 167.67	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	12,000,000	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	-2.73	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	-10.39	Sector Average P/FCF
P/E	-0.42	Price over earnings ratio
P/E Sector Avg	3.74	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	1.06	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	9.59	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	272.24	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	07/11/2013
Last Trade Price	Rs 4.14
3 Months Avg	Rs 3.92
6 Months Avg	Rs 3.97
9 Months Avg	Rs 4.26
12 Months Avg	Rs 4.25
Score	-8	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

 

OLSM -Olympia Spinning and Weaving Mills Ltd. - Company Analysis - 08-11-2013

Olympia Spinning - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Company                             Date                      Time                      Announcement               

Olympia Spinning             31OCT2013          13:30:21               EPS = 0.0032      

Olympia Spinning             31OCT2013          13:30:21               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 0.038     

Olympia Spinning             31OCT2013          13:30:21               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 5.986  

Olympia Spinning             31OCT2013          13:30:21               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013        

Olympia Spinning - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

BUXL - Buxly Paints Ltd. - Company Analysis - 08-11-2013

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 0.94	Sector average of the above
Avg EPS FV	Rs -18.27	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 0.07	Last four quarters EPS
Sector Average	Rs 4.67	Sector average of the above
EPS FV	Rs 0.52	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 15.33	Last closing stock price
Updated	November 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 2.60	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 1.77	Fair value (averaged of other fair values)
Upside	-88.46%	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 30.70	Sector average of the above
FV FCF/S	Rs 42.32	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	5.65	Sector Average FCF/S
P/FCF	2.70	Price over free cash flow
P/FCF Sector Avg	-4.38	Sector Average P/FCF
P/E	219.00	Price over earnings ratio
P/E Sector Avg	9.72	Sector Average P/E
P/B	3.15	Price over book value ratio
P/B Sector Avg	1.10	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	11.80	Sector average Payout Ratio (in %)
D/E Ratio	1,285.71	Debt / Equity ratio (%)
Sector D/E Ratio	102.45	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	30/10/2013
Last Trade Price	Rs 15.33
3 Months Avg	Rs 14.33
6 Months Avg	Rs 13.05
9 Months Avg	Rs 12.82
12 Months Avg	Rs 11.95
Score	-19	cumulative +ve's, -ve's from above all
Buy Scale	-5	Range -5 to +5 (based on 5 different complex analysis)

 

BUXL - Buxly Paints Ltd. - Company Analysis - 08-11-2013

Buxly Paints - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Company             Date                      Time                      Announcement               

Buxly Paints        31OCT2013          13:32:19               EPS = 0.05           

Buxly Paints        31OCT2013          13:32:19               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 0.078     

Buxly Paints        31OCT2013          13:32:19               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 0.391  

Buxly Paints        31OCT2013          13:32:19               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Buxly Paints - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

REST - Resham Textile Industries Ltd. - Company Analysis - 08-11-2013

Company	REST	Symbol
Company Name	Resham Textile Industries Ltd.	Company Name
Sector	Personal Goods (Textile)	Sector
Avg EPS	Rs 1.73	Average of past year end EPS's
Sector Average	Rs 6.04	Sector average of the above
Avg EPS FV	Rs 12.87	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 6.33	Last four quarters EPS
Sector Average	Rs 16.58	Sector average of the above
EPS FV	Rs 47.10	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 29.40	Last closing stock price
Updated	November 2013	Data Month/Year
Div	Rs 1.00	Total dividend paid during last four quarters
Sector Average	Rs 2.37	Sector average of the above
Div FV	Rs 7.44	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 0.65	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 1.11	Sector average of the above
Avg Div FV	Rs 4.84	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 18.06	Fair value (averaged of other fair values)
Upside	-38.57%	Upside potential (in percentage) based on the above Average.
Div Yield	3.40%	Dividend yield
Sector Average	#N/A	Sector average of the above
Book Value	NF	Book Value
Sector Average	Rs 167.67	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	36,000,000	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	-2.73	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	-10.39	Sector Average P/FCF
P/E	4.64	Price over earnings ratio
P/E Sector Avg	3.74	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	1.06	Sector Average P/B
PR	15.80	Payout Ratio (in %)
PR Sector Avg	9.59	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	272.24	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	31/10/2013
Last Trade Price	Rs 29.40
3 Months Avg	Rs 26.10
6 Months Avg	Rs 17.23
9 Months Avg	Rs 0.00
12 Months Avg	Rs 0.00
Score	-10	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

 

REST - Resham Textile Industries Ltd. - Company Analysis - 08-11-2013