Friday, December 13, 2013

QUAT - Quality Textile Mills Ltd. - Company Analysis - 13-12-2013

Company

QUAT

Symbol

Company Name

Quality Textile Mills Ltd.             

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs 4.32

Average of past year end EPS's

Sector Average

Rs 6.31

Sector average of the above

Avg EPS FV

Rs 32.11

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

EPS

Rs 11.06

Last four quarters EPS

Sector Average

Rs 18.04

Sector average of the above

EPS FV

Rs 82.29

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 30.70

Last closing stock price

Updated

December 2013

Data Month/Year

Div

Rs 2.00

Total dividend paid during last four quarters

Sector Average

Rs 2.53

Sector average of the above

Div FV

Rs 14.88

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

Avg Div

Rs 1.10

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.16

Sector average of the above

Avg Div FV

Rs 8.18

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

Avg

Rs 34.37

Fair value (averaged of other fair values)

Upside

11.94%

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

Div Yield

6.51%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

NF

Book Value

Sector Average

Rs 181.39

Sector average of the above

FV FCF/S

Error

Fair Value based on free cash flow per share

Outstanding Shares

15,977,850

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

0.77

Sector Average FCF/S

P/FCF

Price over free cash flow

P/FCF Sector Avg

-11.40

Sector Average P/FCF

P/E

2.78

Price over earnings ratio

P/E Sector Avg

6.33

Sector Average P/E

P/B

Price over book value ratio

P/B Sector Avg

1.18

Sector Average P/B

PR

18.08

Payout Ratio (in %)

PR Sector Avg

13.73

Sector average Payout Ratio (in %)

D/E Ratio

Debt / Equity ratio (%)

Sector D/E Ratio

162.22

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

12/12/2013

Last Trade Price

Rs 30.70

3 Months Avg

Rs 21.13

6 Months Avg

Rs 17.09

9 Months Avg

Rs 13.77

12 Months Avg

Rs 15.52

Score

-4

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

Buy Scale

-3

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

 


Share/Bookmark

Quality Textile - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Company             Date                      Time                      Announcement               

Quality Textile   29OCT2013          11:50:38               EPS = 3.09           

Quality Textile   29OCT2013          11:50:38               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 49.320   

Quality Textile   29OCT2013          11:50:38               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 57.838

Quality Textile   29OCT2013          11:50:38               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013


Share/Bookmark

AWTX - Allawasaya Tex. and Weaving Mills Ltd. - Company Analysis - 13-12-2013

Company

AWTX

Symbol

Company Name

Allawasaya Tex. and Weaving Mills Ltd.

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs 25.10

Average of past year end EPS's

Sector Average

Rs 6.31

Sector average of the above

Avg EPS FV

Rs 186.77

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

EPS

Rs 106.40

Last four quarters EPS

Sector Average

Rs 18.04

Sector average of the above

EPS FV

Rs 791.67

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 266.50

Last closing stock price

Updated

December 2013

Data Month/Year

Div

Rs 20.25

Total dividend paid during last four quarters

Sector Average

Rs 2.53

Sector average of the above

Div FV

Rs 150.67

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

Avg Div

Rs 5.60

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.16

Sector average of the above

Avg Div FV

Rs 41.67

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

Avg

Rs 292.69

Fair value (averaged of other fair values)

Upside

9.83%

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

Div Yield

7.60%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Error

Book Value

Sector Average

Rs 181.39

Sector average of the above

FV FCF/S

Error

Fair Value based on free cash flow per share

Outstanding Shares

800,000

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

0.77

Sector Average FCF/S

P/FCF

Price over free cash flow

P/FCF Sector Avg

-11.40

Sector Average P/FCF

P/E

2.50

Price over earnings ratio

P/E Sector Avg

6.33

Sector Average P/E

P/B

Price over book value ratio

P/B Sector Avg

1.18

Sector Average P/B

PR

19.03

Payout Ratio (in %)

PR Sector Avg

13.73

Sector average Payout Ratio (in %)

D/E Ratio

Debt / Equity ratio (%)

Sector D/E Ratio

162.22

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

02/12/2013

Last Trade Price

Rs 266.50

3 Months Avg

Rs 153.67

6 Months Avg

Rs 114.85

9 Months Avg

Rs 0.00

12 Months Avg

Rs 0.00

Score

2

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

Buy Scale

1

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

 


Share/Bookmark

Allawasaya Tex - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Company             Date                      Time                      Announcement               

Allawasaya Tex 30OCT2013          11:20:58               EPS = 19.06        

Allawasaya Tex 30OCT2013          11:20:58               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 15.344   

Allawasaya Tex 30OCT2013          11:20:58               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 23.452

Allawasaya Tex 30OCT2013          11:20:58               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013


Share/Bookmark

PRET - Premium Textile Mills Ltd. - Company Analysis - 13-12-2013

Company

PRET

Symbol

Company Name

Premium Textile Mills Ltd.             

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs 24.00

Average of past year end EPS's

Sector Average

Rs 6.31

Sector average of the above

Avg EPS FV

Rs 178.58

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

EPS

Rs 81.52

Last four quarters EPS

Sector Average

Rs 18.04

Sector average of the above

EPS FV

Rs 606.55

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 153.04

Last closing stock price

Updated

December 2013

Data Month/Year

Div

Rs 12.50

Total dividend paid during last four quarters

Sector Average

Rs 2.53

Sector average of the above

Div FV

Rs 93.01

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

Avg Div

Rs 3.63

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.16

Sector average of the above

Avg Div FV

Rs 26.97

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

Avg

Rs 226.28

Fair value (averaged of other fair values)

Upside

47.85%

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

Div Yield

8.17%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Error

Book Value

Sector Average

Rs 181.39

Sector average of the above

FV FCF/S

Error

Fair Value based on free cash flow per share

Outstanding Shares

6,163,000

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

0.77

Sector Average FCF/S

P/FCF

Price over free cash flow

P/FCF Sector Avg

-11.40

Sector Average P/FCF

P/E

1.88

Price over earnings ratio

P/E Sector Avg

6.33

Sector Average P/E

P/B

Price over book value ratio

P/B Sector Avg

1.18

Sector Average P/B

PR

15.33

Payout Ratio (in %)

PR Sector Avg

13.73

Sector average Payout Ratio (in %)

D/E Ratio

Debt / Equity ratio (%)

Sector D/E Ratio

162.22

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

12/12/2013

Last Trade Price

Rs 153.04

3 Months Avg

Rs 154.90

6 Months Avg

Rs 153.95

9 Months Avg

Rs 132.60

12 Months Avg

Rs 109.76

Score

8

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

Buy Scale

1

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

 


Share/Bookmark

Premium Tex. - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Company             Date                      Time                      Announcement               

Premium Tex.    30OCT2013          13:58:34               EPS = 16.14        

Premium Tex.    30OCT2013          13:58:34               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 99.547   

Premium Tex.    30OCT2013          13:58:34               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 116.747             

Premium Tex.    30OCT2013          13:58:34               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013


Share/Bookmark

HAJT - Hajra Textile Mills Ltd. - Company Analysis - 13-12-2013

Company

HAJT

Symbol

Company Name

Hajra Textile Mills Ltd.               

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs -3.68

Average of past year end EPS's

Sector Average

Rs 6.31

Sector average of the above

Avg EPS FV

Rs -27.34

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

EPS

Rs -6.09

Last four quarters EPS

Sector Average

Rs 18.04

Sector average of the above

EPS FV

Rs -45.31

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 0.72

Last closing stock price

Updated

December 2013

Data Month/Year

Div

Rs 0.00

Total dividend paid during last four quarters

Sector Average

Rs 2.53

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 1.16

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 -18.16

Fair value (averaged of other fair values)

Upside

-2622.79%

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 181.39

Sector average of the above

FV FCF/S

Error

Fair Value based on free cash flow per share

Outstanding Shares

13,750,000

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

0.77

Sector Average FCF/S

P/FCF

Price over free cash flow

P/FCF Sector Avg

-11.40

Sector Average P/FCF

P/E

-0.12

Price over earnings ratio

P/E Sector Avg

6.33

Sector Average P/E

P/B

Price over book value ratio

P/B Sector Avg

1.18

Sector Average P/B

PR

0.00

Payout Ratio (in %)

PR Sector Avg

13.73

Sector average Payout Ratio (in %)

D/E Ratio

Debt / Equity ratio (%)

Sector D/E Ratio

162.22

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

31/07/2012

Last Trade Price

Rs 0.72

3 Months Avg

Rs 0.83

6 Months Avg

Rs 0.62

9 Months Avg

Rs 0.59

12 Months Avg

Rs 0.60

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