FPRM - First Paramount Modaraba - Company Analysis - 10-03-2014

Company	FPRM	Symbol
Company Name	First Paramount Modaraba	Company Name
Sector	Equity Investment Instruments	Sector
Avg EPS	Rs 2.59	Average of past year end EPS's
Sector Average	Rs 1.13	Sector average of the above
Avg EPS FV	Rs 18.46	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 1.74	Last four quarters EPS
Sector Average	Rs 1.68	Sector average of the above
EPS FV	Rs 12.39	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 14.10	Last closing stock price
Updated	March 2014	Data Month/Year
Div	Rs 1.10	Total dividend paid during last four quarters
Sector Average	Rs 1.10	Sector average of the above
Div FV	Rs 7.83	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 1.41	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 0.86	Sector average of the above
Avg Div FV	Rs 10.04	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 12.18	Fair value (averaged of other fair values)
Upside	-13.60%	Upside potential (in percentage) based on the above Average.
Div Yield	7.80%	Dividend yield
Sector Average	7.28%	Sector average of the above
Book Value	Error	Book Value
Sector Average	Rs 12.03	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	8,384,566	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	0.06	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	36.39	Sector Average P/FCF
P/E	8.10	Price over earnings ratio
P/E Sector Avg	-2.51	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	-6.10	Sector Average P/B
PR	63.22	Payout Ratio (in %)
PR Sector Avg	46.24	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	219.39	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	03/03/2014
Last Trade Price	Rs 14.10
3 Months Avg	Rs 14.61
6 Months Avg	Rs 14.35
9 Months Avg	Rs 13.80
12 Months Avg	Rs 13.21
Score	-1	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

 

FPRM - First Paramount Modaraba - Company Analysis - 10-03-2014