Company | UCAPM | Symbol |
Company Name | UNICAP Modarba | Company Name |
Sector | Equity Investment Instruments | Sector |
Avg EPS | Rs -0.03 | Average of past year end EPS's |
Sector Average | Rs 1.12 | Sector average of the above |
Avg EPS FV | Rs -0.21 | Fair Value (DCF) based on average of past year-end EPS's |
EPS | Rs -0.04 | Last four quarters EPS |
Sector Average | Rs 1.49 | Sector average of the above |
EPS FV | Rs -0.33 | Fair Value (DCF) based on last four quarters EPS |
Current Price | Rs 1.48 | Last closing stock price |
Updated | December 2013 | Data Month/Year |
Div | Rs 0.00 | Total dividend paid during last four quarters |
Sector Average | Rs 1.10 | 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 0.84 | 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 -0.36 | Fair value (averaged of other fair values) |
Upside | -124.32% | Upside potential (in percentage) based on the above Average. |
Div Yield | 0.00% | Dividend yield |
Sector Average | 8.47% | Sector average of the above |
Book Value | Rs -0.03 | Book Value |
Sector Average | Rs 11.73 | Sector average of the above |
FV FCF/S | Rs -1.73 | Fair Value based on free cash flow per share |
Outstanding Shares | 13,640,000 | Number of Outstanding Shares |
Current Assets | Rs 0.00 | Currency in Millions of Pakistan Rupees |
Total Liabilities | Rs 4.56 | Currency in Millions of Pakistan Rupees |
NCAV/S | Rs -0.33 | Net Current Asset Value / Share |
NNWC/S | Rs -0.24 | Net Net Working Capital / Share |
Total Assets | Rs 4.15 | Currency in Millions of Pakistan Rupees |
Quarter | December 2012 | Financial Report Quarter |
CfO | Rs 0.09 | Cash from Operations (Millions of Rs) |
FCF/S | Rs -0.23 | Free Cash Flow per Share |
FCF/S Sector Avg | -0.29 | Sector Average FCF/S |
P/FCF | -6.35 | Price over free cash flow |
P/FCF Sector Avg | 22.87 | Sector Average P/FCF |
P/E | -33.56 | Price over earnings ratio |
P/E Sector Avg | 0.37 | Sector Average P/E |
P/B | -49.24 | Price over book value ratio |
P/B Sector Avg | -3.36 | Sector Average P/B |
PR | 0.00 | Payout Ratio (in %) |
PR Sector Avg | 48.97 | Sector average Payout Ratio (in %) |
D/E Ratio | -1,112.20 | Debt / Equity ratio (%) |
Sector D/E Ratio | 103.53 | Sector Debt / Equity ratio (%) |
Price Performance | ||
Last Trade Date | 19/12/2013 | |
Last Trade Price | Rs 1.48 | |
3 Months Avg | Rs 1.39 | |
6 Months Avg | Rs 1.46 | |
9 Months Avg | Rs 0.00 | |
12 Months Avg | Rs 0.00 | |
Score | -14 | cumulative +ve's, -ve's from above all |
Buy Scale | -1 | Range -5 to +5 (based on 5 different complex analysis) |
Friday, December 20, 2013
UCAPM - UNICAP Modarba - Company Analysis - 20-12-2013
Unicap Modaraba - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013
Company Date Time Announcement
Unicap Modaraba 25OCT2013 16:10:17 EPS = 0.0147
Unicap Modaraba 25OCT2013 16:10:17 PROFIT/LOSS AFTER TAXATION RS. IN MILLION 0.201
Unicap Modaraba 25OCT2013 16:10:17 PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 0.202
Unicap Modaraba 25OCT2013 16:10:17 FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013
Unicap Modaraba - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013
JPGL- Japan Power Generation Limited- Company Analysis - 20-12-2013
Company | JPGL | Symbol |
Company Name | Japan Power Generation Limited | Company Name |
Sector | Electricity | Sector |
Avg EPS | Rs -4.46 | Average of past year end EPS's |
Sector Average | Rs 1.16 | Sector average of the above |
Avg EPS FV | Rs -33.15 | Fair Value (DCF) based on average of past year-end EPS's |
EPS | Rs -4.41 | Last four quarters EPS |
Sector Average | Rs 2.43 | Sector average of the above |
EPS FV | Rs -32.81 | Fair Value (DCF) based on last four quarters EPS |
Current Price | Rs 2.54 | Last closing stock price |
Updated | December 2013 | Data Month/Year |
Div | Rs 0.00 | Total dividend paid during last four quarters |
Sector Average | Rs 2.61 | 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 1.43 | 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 -25.97 | Fair value (averaged of other fair values) |
Upside | -1122.49% | Upside potential (in percentage) based on the above Average. |
Div Yield | 0.00% | Dividend yield |
Sector Average | 6.77% | Sector average of the above |
Book Value | Rs -26.91 | Book Value |
Sector Average | Rs 17.23 | Sector average of the above |
FV FCF/S | Rs 12.91 | Fair Value based on free cash flow per share |
Outstanding Shares | 156,037,591 | Number of Outstanding Shares |
Current Assets | Rs 3,522.00 | Currency in Millions of Pakistan Rupees |
Total Liabilities | Rs 12,991.00 | Currency in Millions of Pakistan Rupees |
NCAV/S | Rs -60.68 | Net Current Asset Value / Share |
NNWC/S | Rs -67.13 | Net Net Working Capital / Share |
Total Assets | Rs 8,792.00 | Currency in Millions of Pakistan Rupees |
Quarter | September 2012 | Financial Report Quarter |
CfO | Rs 292.00 | Cash from Operations (Millions of Rs) |
FCF/S | Rs 1.74 | Free Cash Flow per Share |
FCF/S Sector Avg | 2.06 | Sector Average FCF/S |
P/FCF | 1.46 | Price over free cash flow |
P/FCF Sector Avg | -12.68 | Sector Average P/FCF |
P/E | -0.58 | Price over earnings ratio |
P/E Sector Avg | 3.89 | Sector Average P/E |
P/B | -0.09 | Price over book value ratio |
P/B Sector Avg | 0.98 | Sector Average P/B |
PR | 0.00 | Payout Ratio (in %) |
PR Sector Avg | 43.02 | Sector average Payout Ratio (in %) |
D/E Ratio | -309.38 | Debt / Equity ratio (%) |
Sector D/E Ratio | 146.05 | Sector Debt / Equity ratio (%) |
Price Performance | ||
Last Trade Date | 19/12/2013 | |
Last Trade Price | Rs 2.54 | |
3 Months Avg | Rs 2.43 | |
6 Months Avg | Rs 2.99 | |
9 Months Avg | Rs 2.81 | |
12 Months Avg | Rs 2.53 | |
Score | -10 | cumulative +ve's, -ve's from above all |
Buy Scale | -3 | Range -5 to +5 (based on 5 different complex analysis) |
JPGL- Japan Power Generation Limited- Company Analysis - 20-12-2013
Japan Power - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013
Company Date Time Announcement
Japan Power 25OCT2013 16:14:36 EPS = (1.06)
Japan Power 25OCT2013 16:14:36 PROFIT/LOSS AFTER TAXATION RS. IN MILLION (165.009)
Japan Power 25OCT2013 16:14:36 PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (164.945)
Japan Power 25OCT2013 16:14:36 FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013
Japan Power - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013
CLOV - Clover Pakistan Limited. - Company Analysis - 20-12-2013
Company | CLOV | Symbol |
Company Name | Clover Pakistan Limited. | Company Name |
Sector | Food Producers | Sector |
Avg EPS | Rs 14.21 | Average of past year end EPS's |
Sector Average | Rs 9.29 | Sector average of the above |
Avg EPS FV | Rs 105.71 | Fair Value (DCF) based on average of past year-end EPS's |
EPS | Rs 6.72 | Last four quarters EPS |
Sector Average | Rs 12.95 | Sector average of the above |
EPS FV | Rs 50.00 | Fair Value (DCF) based on last four quarters EPS |
Current Price | Rs 69.19 | Last closing stock price |
Updated | December 2013 | Data Month/Year |
Div | Rs 6.00 | Total dividend paid during last four quarters |
Sector Average | Rs 11.08 | Sector average of the above |
Div FV | Rs 44.64 | Fair value (DD) based on total dividend paid during last four quarters |
Avg Div | Rs 3.55 | Average of yearly dividends paid (including currently paid ones) |
Sector Average | Rs 4.92 | Sector average of the above |
Avg Div FV | Rs 26.41 | Fair value (DD) based on Average of yearly dividends paid (including current) |
Avg | Rs 64.55 | Fair value (averaged of other fair values) |
Upside | -6.71% | Upside potential (in percentage) based on the above Average. |
Div Yield | 8.67% | Dividend yield |
Sector Average | #N/A | Sector average of the above |
Book Value | Rs 87.23 | Book Value |
Sector Average | Rs 80.55 | Sector average of the above |
FV FCF/S | Rs 34.70 | Fair Value based on free cash flow per share |
Outstanding Shares | 9,434,880 | Number of Outstanding Shares |
Current Assets | Rs 856.00 | Currency in Millions of Pakistan Rupees |
Total Liabilities | Rs 36.00 | Currency in Millions of Pakistan Rupees |
NCAV/S | Rs 86.91 | Net Current Asset Value / Share |
NNWC/S | Rs 80.79 | Net Net Working Capital / Share |
Total Assets | Rs 859.00 | Currency in Millions of Pakistan Rupees |
Quarter | December 2012 | Financial Report Quarter |
CfO | Rs 44.00 | Cash from Operations (Millions of Rs) |
FCF/S | Rs 4.66 | Free Cash Flow per Share |
FCF/S Sector Avg | -1.19 | Sector Average FCF/S |
P/FCF | 14.84 | Price over free cash flow |
P/FCF Sector Avg | 39.02 | Sector Average P/FCF |
P/E | 10.30 | Price over earnings ratio |
P/E Sector Avg | 32.47 | Sector Average P/E |
P/B | 0.79 | Price over book value ratio |
P/B Sector Avg | 8.24 | Sector Average P/B |
PR | 89.29 | Payout Ratio (in %) |
PR Sector Avg | -6.85 | Sector average Payout Ratio (in %) |
D/E Ratio | 4.37 | Debt / Equity ratio (%) |
Sector D/E Ratio | 355.95 | Sector Debt / Equity ratio (%) |
Price Performance | ||
Last Trade Date | 19/12/2013 | |
Last Trade Price | Rs 69.19 | |
3 Months Avg | Rs 66.84 | |
6 Months Avg | Rs 68.61 | |
9 Months Avg | Rs 68.51 | |
12 Months Avg | Rs 72.25 | |
Score | -1 | cumulative +ve's, -ve's from above all |
Buy Scale | 1 | Range -5 to +5 (based on 5 different complex analysis) |
CLOV - Clover Pakistan Limited. - Company Analysis - 20-12-2013
Clover Pakistan - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013
Company Date Time Announcement
Clover Pakistan 25OCT2013 16:49:11 EPS = (0.48)
Clover Pakistan 25OCT2013 16:49:11 PROFIT/LOSS AFTER TAXATION RS. IN MILLION (4.439)
Clover Pakistan 25OCT2013 16:49:11 PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (4.539)
Clover Pakistan 25OCT2013 16:49:11 FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013
Clover Pakistan - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013
PMPK- Philip Morris (Pakistan) Limited - Company Analysis - 20-12-2013
Company | PMPK | Symbol |
Company Name | Philip Morris (Pakistan) Limited | Company Name |
Sector | Tobacco | Sector |
Avg EPS | Rs 10.89 | Average of past year end EPS's |
Sector Average | Rs 29.78 | Sector average of the above |
Avg EPS FV | Rs 80.99 | Fair Value (DCF) based on average of past year-end EPS's |
EPS | Rs -12.61 | Last four quarters EPS |
Sector Average | Rs 6.23 | Sector average of the above |
EPS FV | Rs -93.82 | Fair Value (DCF) based on last four quarters EPS |
Current Price | Rs 377.00 | Last closing stock price |
Updated | December 2013 | Data Month/Year |
Div | Rs 0.00 | Total dividend paid during last four quarters |
Sector Average | Rs 4.68 | 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 7.31 | Average of yearly dividends paid (including currently paid ones) |
Sector Average | Rs 4.41 | Sector average of the above |
Avg Div FV | Rs 54.35 | Fair value (DD) based on Average of yearly dividends paid (including current) |
Avg | Rs 19.60 | Fair value (averaged of other fair values) |
Upside | -94.80% | Upside potential (in percentage) based on the above Average. |
Div Yield | 0.00% | Dividend yield |
Sector Average | 1.23% | Sector average of the above |
Book Value | Rs 97.55 | Book Value |
Sector Average | Rs 56.81 | Sector average of the above |
FV FCF/S | Rs 65.12 | Fair Value based on free cash flow per share |
Outstanding Shares | 61,580,341 | Number of Outstanding Shares |
Current Assets | Rs 7,670.00 | Currency in Millions of Pakistan Rupees |
Total Liabilities | Rs 7,303.00 | Currency in Millions of Pakistan Rupees |
NCAV/S | Rs 5.96 | Net Current Asset Value / Share |
NNWC/S | Rs -53.34 | Net Net Working Capital / Share |
Total Assets | Rs 13,310.00 | Currency in Millions of Pakistan Rupees |
Quarter | March 2013 | Financial Report Quarter |
CfO | Rs 843.00 | Cash from Operations (Millions of Rs) |
FCF/S | Rs 8.75 | Free Cash Flow per Share |
FCF/S Sector Avg | 7.03 | Sector Average FCF/S |
P/FCF | 43.07 | Price over free cash flow |
P/FCF Sector Avg | 68.71 | Sector Average P/FCF |
P/E | -29.90 | Price over earnings ratio |
P/E Sector Avg | -3.97 | Sector Average P/E |
P/B | 3.86 | Price over book value ratio |
P/B Sector Avg | 17.48 | Sector Average P/B |
PR | 0.00 | Payout Ratio (in %) |
PR Sector Avg | 38.73 | Sector average Payout Ratio (in %) |
D/E Ratio | 121.57 | Debt / Equity ratio (%) |
Sector D/E Ratio | 179.77 | Sector Debt / Equity ratio (%) |
Price Performance | ||
Last Trade Date | 18/12/2013 | |
Last Trade Price | Rs 377.00 | |
3 Months Avg | Rs 360.81 | |
6 Months Avg | Rs 308.99 | |
9 Months Avg | Rs 287.42 | |
12 Months Avg | Rs 245.88 | |
Score | -10 | cumulative +ve's, -ve's from above all |
Buy Scale | -3 | Range -5 to +5 (based on 5 different complex analysis) |
PMPK- Philip Morris (Pakistan) Limited - Company Analysis - 20-12-2013