BCL - Bolan Casting Ltd. - Company Analysis - 11-04-2014

Company	BCL	Symbol
Company Name	Bolan Casting Ltd.	Company Name
Sector	Engineering	Sector
Avg EPS	Rs 5.51	Average of past year end EPS's
Sector Average	Rs 12.99	Sector average of the above
Avg EPS FV	Rs 39.25	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs -1.40	Last four quarters EPS
Sector Average	Rs 12.12	Sector average of the above
EPS FV	Rs -9.97	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 34.95	Last closing stock price
Updated	April 2014	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 8.81	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 1.30	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 6.60	Sector average of the above
Avg Div FV	Rs 9.26	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs -0.88	Fair value (averaged of other fair values)
Upside	-102.51%	Upside potential (in percentage) based on the above Average.
Div Yield	0.00%	Dividend yield
Sector Average	3.45%	Sector average of the above
Book Value	Rs 48.81	Book Value
Sector Average	Rs 84.92	Sector average of the above
FV FCF/S	Rs -117.33	Fair Value based on free cash flow per share
Outstanding Shares	11,472,514	Number of  Outstanding Shares
Current Assets	Rs 1,105.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 784.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 27.98	Net Current Asset Value / Share
NNWC/S	Rs -5.01	Net Net Working Capital / Share
Total Assets	Rs 1,344.00	Currency in Millions of Pakistan Rupees
Quarter	June 2013	Financial Report Quarter
CfO	Rs -179.00	Cash from Operations (Millions of Rs)
FCF/S	Rs -16.47	Free Cash Flow per Share
FCF/S Sector Avg	1.78	Sector Average FCF/S
P/FCF	-2.12	Price over free cash flow
P/FCF Sector Avg	12.83	Sector Average P/FCF
P/E	-24.96	Price over earnings ratio
P/E Sector Avg	-14.43	Sector Average P/E
P/B	0.72	Price over book value ratio
P/B Sector Avg	1.68	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	25.21	Sector average Payout Ratio (in %)
D/E Ratio	140.00	Debt / Equity ratio (%)
Sector D/E Ratio	56.25	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	25/02/2014
Last Trade Price	Rs 34.95
3 Months Avg	Rs 36.44
6 Months Avg	Rs 36.97
9 Months Avg	Rs 36.37
12 Months Avg	Rs 34.48
Score	-10	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

 

BCL - Bolan Casting Ltd. - Company Analysis - 11-04-2014

Bolan Casting - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

Company             Date                      Time                      Announcement               

Bolan Casting     24FEB2014           14:04:29               EPS = (5.32)       

Bolan Casting     24FEB2014           14:04:29               PROFIT/LOSS AFTER TAXATION RS. IN MILLION (61.065)

Bolan Casting     24FEB2014           14:04:29               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (92.125)            

Bolan Casting     24FEB2014           14:04:29               FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013         

Bolan Casting - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

FECM - Elite Capital Modaraba - Company Analysis - 11-04-2014

Company	FECM	Symbol
Company Name	Elite Capital Modaraba	Company Name
Sector	Equity Investment Instruments	Sector
Avg EPS	Rs 0.79	Average of past year end EPS's
Sector Average	Rs 1.13	Sector average of the above
Avg EPS FV	Rs 5.62	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 0.73	Last four quarters EPS
Sector Average	Rs 1.78	Sector average of the above
EPS FV	Rs 5.20	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 4.62	Last closing stock price
Updated	April 2014	Data Month/Year
Div	Rs 0.55	Total dividend paid during last four quarters
Sector Average	Rs 1.10	Sector average of the above
Div FV	Rs 3.92	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 0.56	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 0.86	Sector average of the above
Avg Div FV	Rs 3.95	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 4.67	Fair value (averaged of other fair values)
Upside	1.12%	Upside potential (in percentage) based on the above Average.
Div Yield	11.90%	Dividend yield
Sector Average	#N/A	Sector average of the above
Book Value	NF	Book Value
Sector Average	Rs 13.24	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	11,340,000	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	0.11	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	29.22	Sector Average P/FCF
P/E	6.33	Price over earnings ratio
P/E Sector Avg	-5.53	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	1.20	Sector Average P/B
PR	75.34	Payout Ratio (in %)
PR Sector Avg	38.10	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	339.14	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	10/04/2014
Last Trade Price	Rs 4.62
3 Months Avg	Rs 4.41
6 Months Avg	Rs 4.12
9 Months Avg	Rs 4.02
12 Months Avg	Rs 3.87
Score	-6	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

 

FECM - Elite Capital Modaraba - Company Analysis - 11-04-2014

Elite Cap.Mod - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

Company             Date                      Time                      Announcement               

Elite Cap.Mod    24FEB2014           16:31:22               EPS = 0.27           

Elite Cap.Mod    24FEB2014           16:31:22               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 3.005     

Elite Cap.Mod    24FEB2014           16:31:22               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 3.005  

Elite Cap.Mod    24FEB2014           16:31:22               FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013         

Elite Cap.Mod - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

GVGL - Ghani Value Glass Limited - Company Analysis - 11-04-2014

Company	GVGL	Symbol
Company Name	Ghani Value Glass Limited	Company Name
Sector	General Industrials	Sector
Avg EPS	Rs 3.08	Average of past year end EPS's
Sector Average	Rs 14.09	Sector average of the above
Avg EPS FV	Rs 21.92	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 3.53	Last four quarters EPS
Sector Average	Rs -6.31	Sector average of the above
EPS FV	Rs 25.14	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 22.81	Last closing stock price
Updated	April 2014	Data Month/Year
Div	Rs 0.50	Total dividend paid during last four quarters
Sector Average	Rs 3.46	Sector average of the above
Div FV	Rs 3.56	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 0.96	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 7.07	Sector average of the above
Avg Div FV	Rs 6.84	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 14.37	Fair value (averaged of other fair values)
Upside	-37.02%	Upside potential (in percentage) based on the above Average.
Div Yield	2.19%	Dividend yield
Sector Average	#N/A	Sector average of the above
Book Value	Error	Book Value
Sector Average	Rs 274.33	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	18,837,500	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	-13.16	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	-14.05	Sector Average P/FCF
P/E	6.46	Price over earnings ratio
P/E Sector Avg	7.08	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	1.42	Sector Average P/B
PR	14.16	Payout Ratio (in %)
PR Sector Avg	12.20	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	117.67	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	09/04/2014
Last Trade Price	Rs 22.81
3 Months Avg	Rs 20.21
6 Months Avg	Rs 18.19
9 Months Avg	Rs 18.99
12 Months Avg	Rs 20.18
Score	-6	cumulative +ve's, -ve's from above all
Buy Scale	-5	Range -5 to +5 (based on 5 different complex analysis)

 

GVGL - Ghani Value Glass Limited - Company Analysis - 11-04-2014

Ghani Value Glas - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

Company                             Date                      Time                      Announcement               

Ghani Value Glas              24FEB2014           16:42:48               EPS = 0.87           

Ghani Value Glas              24FEB2014           16:42:48               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 16.038   

Ghani Value Glas              24FEB2014           16:42:48               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 21.547

Ghani Value Glas              24FEB2014           16:42:48               FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013               

Ghani Value Glas - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

GAIL - Ghani Automobile Industries Limited - Company Analysis - 11-04-2014

Company	GAIL	Symbol
Company Name	Ghani Automobile Industries Limited	Company Name
Sector	Automobile and Parts	Sector
Avg EPS	Rs -0.83	Average of past year end EPS's
Sector Average	Rs 9.88	Sector average of the above
Avg EPS FV	Rs -5.88	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs -0.30	Last four quarters EPS
Sector Average	Rs 13.30	Sector average of the above
EPS FV	Rs -2.14	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 5.80	Last closing stock price
Updated	April 2014	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 4.42	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 2.76	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 -2.01	Fair value (averaged of other fair values)
Upside	-134.58%	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 93.72	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	20,000,000	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	11.02	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	21.10	Sector Average P/FCF
P/E	-19.33	Price over earnings ratio
P/E Sector Avg	6.76	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	2.59	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	23.45	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	157.23	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	10/04/2014
Last Trade Price	Rs 5.80
3 Months Avg	Rs 5.74
6 Months Avg	Rs 5.34
9 Months Avg	Rs 5.33
12 Months Avg	Rs 5.05
Score	-12	cumulative +ve's, -ve's from above all
Buy Scale	-5	Range -5 to +5 (based on 5 different complex analysis)

 

GAIL - Ghani Automobile Industries Limited - Company Analysis - 11-04-2014