Friday, April 18, 2014

GADT- Gadoon Textile Mills Ltd. - Company Analysis - 18-04-2014

Company

GADT

Symbol

Company Name

Gadoon Textile Mills Ltd.              

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs 25.55

Average of past year end EPS's

Sector Average

Rs 6.25

Sector average of the above

Avg EPS FV

Rs 181.97

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

EPS

Rs 47.59

Last four quarters EPS

Sector Average

Rs 19.23

Sector average of the above

EPS FV

Rs 338.96

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 195.82

Last closing stock price

Updated

April 2014

Data Month/Year

Div

Rs 12.50

Total dividend paid during last four quarters

Sector Average

Rs 2.68

Sector average of the above

Div FV

Rs 89.03

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

Avg Div

Rs 4.70

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.17

Sector average of the above

Avg Div FV

Rs 33.48

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

Avg

Rs 160.86

Fair value (averaged of other fair values)

Upside

-17.85%

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

Div Yield

6.38%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Error

Book Value

Sector Average

Rs 134.94

Sector average of the above

FV FCF/S

Error

Fair Value based on free cash flow per share

Outstanding Shares

23,437,500

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

-12.09

Sector Average FCF/S

P/FCF

Price over free cash flow

P/FCF Sector Avg

6.58

Sector Average P/FCF

P/E

4.11

Price over earnings ratio

P/E Sector Avg

12.71

Sector Average P/E

P/B

Price over book value ratio

P/B Sector Avg

1.45

Sector Average P/B

PR

26.27

Payout Ratio (in %)

PR Sector Avg

11.06

Sector average Payout Ratio (in %)

D/E Ratio

Debt / Equity ratio (%)

Sector D/E Ratio

110.85

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

16/04/2014

Last Trade Price

Rs 195.82

3 Months Avg

Rs 248.58

6 Months Avg

Rs 216.56

9 Months Avg

Rs 194.21

12 Months Avg

Rs 175.86

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

Gadoon Textile - FINANCIAL RESULT FOR THE NINE MONTHS ENDED 31/03/2014

Company             Date                      Time                      Announcement               

Gadoon Textile 17APR2014          14:10:23               FINANCIAL RESULT FOR THE NINE MONTHS ENDED 31/03/2014 

Gadoon Textile 17APR2014          14:10:23               EPS = 30.95        

Gadoon Textile 17APR2014          14:10:23               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 839.258             

Gadoon Textile 17APR2014          14:10:23               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 725.492


Share/Bookmark

BPBL - Baluchistan Particle Board Ltd. - Company Analysis - 18-04-2014

Company

BPBL

Symbol

Company Name

Baluchistan Particle Board Ltd.        

Company Name

Sector

General Industrials

Sector

Avg EPS

Rs 0.16

Average of past year end EPS's

Sector Average

Rs 14.09

Sector average of the above

Avg EPS FV

Rs 1.12

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

EPS

Rs 0.16

Last four quarters EPS

Sector Average

Rs -6.34

Sector average of the above

EPS FV

Rs 1.14

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 7.00

Last closing stock price

Updated

April 2014

Data Month/Year

Div

Rs 0.00

Total dividend paid during last four quarters

Sector Average

Rs 3.46

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 7.07

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 0.57

Fair value (averaged of other fair values)

Upside

-91.92%

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 274.33

Sector average of the above

FV FCF/S

Error

Fair Value based on free cash flow per share

Outstanding Shares

6,000,000

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

-13.16

Sector Average FCF/S

P/FCF

Price over free cash flow

P/FCF Sector Avg

-13.84

Sector Average P/FCF

P/E

43.75

Price over earnings ratio

P/E Sector Avg

6.97

Sector Average P/E

P/B

Price over book value ratio

P/B Sector Avg

1.40

Sector Average P/B

PR

0.00

Payout Ratio (in %)

PR Sector Avg

12.29

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

16/04/2014

Last Trade Price

Rs 7.00

3 Months Avg

Rs 6.57

6 Months Avg

Rs 5.81

9 Months Avg

Rs 6.12

12 Months Avg

Rs 5.68

Score

-14

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

Buy Scale

-5

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

 


Share/Bookmark

B.P.Board - FINANCIAL RESULT FOR THE NINE MONTHS ENDED 31/03/2014

Company             Date                      Time                      Announcement               

B.P.Board            17APR2014          14:11:56               FINANCIAL RESULT FOR THE NINE MONTHS ENDED 31/03/2014 

B.P.Board            17APR2014          14:11:56               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 0.406     

B.P.Board            17APR2014          14:11:56               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 1.106  

B.P.Board            17APR2014          14:11:56               EPS = 0.07           


Share/Bookmark

SPLC - Saudi Pak Leasing Co. Ltd. - Company Analysis - 18-04-2014

Company

SPLC

Symbol

Company Name

Saudi Pak Leasing Co. Ltd.

Company Name

Sector

Financial Services

Sector

Avg EPS

Rs -5.94

Average of past year end EPS's

Sector Average

Rs 0.57

Sector average of the above

Avg EPS FV

Rs -42.32

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

EPS

Rs 4.37

Last four quarters EPS

Sector Average

Rs 0.89

Sector average of the above

EPS FV

Rs 31.13

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 3.90

Last closing stock price

Updated

April 2014

Data Month/Year

Div

Rs 0.00

Total dividend paid during last four quarters

Sector Average

Rs 0.48

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 0.30

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 0.60

Sector average of the above

Avg Div FV

Rs 2.14

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

Avg

Rs 0.63

Fair value (averaged of other fair values)

Upside

-83.76%

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

Div Yield

0.00%

Dividend yield

Sector Average

2.09%

Sector average of the above

Book Value

Rs -5.51

Book Value

Sector Average

Rs 11.25

Sector average of the above

FV FCF/S

Rs 43.43

Fair Value based on free cash flow per share

Outstanding Shares

45,160,500

Number of  Outstanding Shares

Current Assets

Rs 1,271.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 1,752.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -10.65

Net Current Asset Value / Share

NNWC/S

Rs -13.14

Net Net Working Capital / Share

Total Assets

Rs 1,503.00

Currency in Millions of Pakistan Rupees

Quarter

September 2013

Financial Report Quarter

CfO

Rs 282.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 6.10

Free Cash Flow per Share

FCF/S Sector Avg

-3.15

Sector Average FCF/S

P/FCF

0.64

Price over free cash flow

P/FCF Sector Avg

89.02

Sector Average P/FCF

P/E

0.89

Price over earnings ratio

P/E Sector Avg

9.04

Sector Average P/E

P/B

-0.71

Price over book value ratio

P/B Sector Avg

0.41

Sector Average P/B

PR

0.00

Payout Ratio (in %)

PR Sector Avg

16.99

Sector average Payout Ratio (in %)

D/E Ratio

-703.61

Debt / Equity ratio (%)

Sector D/E Ratio

18.04

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

16/04/2014

Last Trade Price

Rs 3.90

3 Months Avg

Rs 2.93

6 Months Avg

Rs 2.79

9 Months Avg

Rs 2.73

12 Months Avg

Rs 2.70

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

Saudi Pak Leasing - FINANCIAL RESULT FOR THE NINE MONTHS ENDED 31/03/2014

Company                             Date                      Time                      Announcement               

Saudi Pak Leasing             17APR2014          14:19:02               FINANCIAL RESULT FOR THE NINE MONTHS ENDED 31/03/2014        

Saudi Pak Leasing             17APR2014          14:19:02               EPS = 2.44           

Saudi Pak Leasing             17APR2014          14:19:02               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 107.314               

Saudi Pak Leasing             17APR2014          14:19:02               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 110.200


Share/Bookmark

ATRL - Attock Refinery Ltd.- Company Analysis - 18-04-2014

Company

ATRL

Symbol

Company Name

Attock Refinery Ltd.                   

Company Name

Sector

Oil and Gas

Sector

Avg EPS

Rs 18.18

Average of past year end EPS's

Sector Average

Rs 23.47

Sector average of the above

Avg EPS FV

Rs 129.46

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

EPS

Rs 29.61

Last four quarters EPS

Sector Average

Rs 22.01

Sector average of the above

EPS FV

Rs 210.90

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 234.99

Last closing stock price

Updated

April 2014

Data Month/Year

Div

Rs 2.50

Total dividend paid during last four quarters

Sector Average

Rs 13.58

Sector average of the above

Div FV

Rs 17.81

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

Avg Div

Rs 2.65

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 9.99

Sector average of the above

Avg Div FV

Rs 18.87

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

Avg

Rs 81.51

Fair value (averaged of other fair values)

Upside

-65.31%

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

Div Yield

1.06%

Dividend yield

Sector Average

3.78%

Sector average of the above

Book Value

Rs 366.55

Book Value

Sector Average

Rs 154.47

Sector average of the above

FV FCF/S

Rs 21.13

Fair Value based on free cash flow per share

Outstanding Shares

85,293,000

Number of  Outstanding Shares

Current Assets

Rs 58,408.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 55,467.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 34.48

Net Current Asset Value / Share

NNWC/S

Rs -147.13

Net Net Working Capital / Share

Total Assets

Rs 86,731.00

Currency in Millions of Pakistan Rupees

Quarter

March 2013

Financial Report Quarter

CfO

Rs 586.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 2.97

Free Cash Flow per Share

FCF/S Sector Avg

39.78

Sector Average FCF/S

P/FCF

79.22

Price over free cash flow

P/FCF Sector Avg

49.77

Sector Average P/FCF

P/E

7.94

Price over earnings ratio

P/E Sector Avg

10.19

Sector Average P/E

P/B

0.64

Price over book value ratio

P/B Sector Avg

2.10

Sector Average P/B

PR

8.44

Payout Ratio (in %)

PR Sector Avg

43.22

Sector average Payout Ratio (in %)

D/E Ratio

177.41

Debt / Equity ratio (%)

Sector D/E Ratio

167.01

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

16/04/2014

Last Trade Price

Rs 234.99

3 Months Avg

Rs 217.82

6 Months Avg

Rs 210.21

9 Months Avg

Rs 217.22

12 Months Avg

Rs 210.55

Score

-16

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

Buy Scale

-1

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

 


Share/Bookmark