Friday, November 8, 2013

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)

 


Share/Bookmark

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


Share/Bookmark

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)

 


Share/Bookmark

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        


Share/Bookmark

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)

 


Share/Bookmark

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


Share/Bookmark

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)

 


Share/Bookmark