Pakistan Stocks: 2014-04-27

Thursday, May 1, 2014

ECOP -ECOPACK Ltd. - Company Analysis - 01-05-2014

Company	ECOP	Symbol
Company Name	ECOPACK Ltd.	Company Name
Sector	General Industrials	Sector
Avg EPS	Rs -2.02	Average of past year end EPS's
Sector Average	Rs 14.09	Sector average of the above
Avg EPS FV	Rs -14.38	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 1.28	Last four quarters EPS
Sector Average	Rs -6.66	Sector average of the above
EPS FV	Rs 9.12	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 19.62	Last closing stock price
Updated	May 2014	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 3.67	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 0.10	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 7.09	Sector average of the above
Avg Div FV	Rs 0.71	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs -1.14	Fair value (averaged of other fair values)
Upside	-105.80%	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 312.51	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	22,976,970	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	-24.69	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	-18.37	Sector Average P/FCF
P/E	15.33	Price over earnings ratio
P/E Sector Avg	10.11	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	1.35	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	13.68	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	127.73	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	30/04/2014
Last Trade Price	Rs 19.62
3 Months Avg	Rs 20.94
6 Months Avg	Rs 16.86
9 Months Avg	Rs 13.44
12 Months Avg	Rs 11.45
Score	-12	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

ECOPACK Ltd - FINANCIAL RESULT FOR THE NINE MONTHS ENDED 31/03/2014

Company Date Time Announcement

ECOPACK Ltd 30APR2014 15:03:03 FINANCIAL RESULT FOR THE NINE MONTHS ENDED 31/03/2014

ECOPACK Ltd 30APR2014 15:03:03 EPS = (2.31)

ECOPACK Ltd 30APR2014 15:03:03 PROFIT/LOSS AFTER TAXATION RS. IN MILLION (53.057)

ECOPACK Ltd 30APR2014 15:03:03 PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (19.719)

FPRM - First Paramount Modaraba - Company Analysis - 01-05-2014

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 1.69	Sector average of the above
EPS FV	Rs 12.39	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 14.50	Last closing stock price
Updated	May 2014	Data Month/Year
Div	Rs 1.10	Total dividend paid during last four quarters
Sector Average	Rs 1.16	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	-15.99%	Upside potential (in percentage) based on the above Average.
Div Yield	7.59%	Dividend yield
Sector Average	#N/A	Sector average of the above
Book Value	Error	Book Value
Sector Average	Rs 13.31	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	0.01	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	31.51	Sector Average P/FCF
P/E	8.33	Price over earnings ratio
P/E Sector Avg	-5.45	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	1.26	Sector Average P/B
PR	63.22	Payout Ratio (in %)
PR Sector Avg	38.85	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	372.42	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	17/04/2014
Last Trade Price	Rs 14.50
3 Months Avg	Rs 14.65
6 Months Avg	Rs 14.36
9 Months Avg	Rs 13.89
12 Months Avg	Rs 13.29
Score	-4	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

Paramount Mod - FINANCIAL RESULT FOR THE NINE MONTHS ENDED 31/03/2014

Company Date Time Announcement

Paramount Mod 30APR2014 15:04:31 PROFIT/LOSS AFTER TAXATION RS. IN MILLION 11.248

Paramount Mod 30APR2014 15:04:31 EPS = 1.34

Paramount Mod 30APR2014 15:04:31 FINANCIAL RESULT FOR THE NINE MONTHS ENDED 31/03/2014

Paramount Mod 30APR2014 15:04:31 PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 11.248

FLYNG - Flying Cement Ltd. - Company Analysis - 01-05-2014

Company	FLYNG	Symbol
Company Name	Flying Cement Ltd.	Company Name
Sector	Construction and Materials (Cement)	Sector
Avg EPS	Rs -0.57	Average of past year end EPS's
Sector Average	Rs 1.22	Sector average of the above
Avg EPS FV	Rs -4.03	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 0.73	Last four quarters EPS
Sector Average	Rs 4.59	Sector average of the above
EPS FV	Rs 5.20	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 6.85	Last closing stock price
Updated	May 2014	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 1.52	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 0.80	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 0.02	Fair value (averaged of other fair values)
Upside	-99.71%	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	Rs 18.41	Book Value
Sector Average	Rs 28.26	Sector average of the above
FV FCF/S	Rs 2.55	Fair Value based on free cash flow per share
Outstanding Shares	176,000,000	Number of Outstanding Shares
Current Assets	Rs 736.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 2,515.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -10.11	Net Current Asset Value / Share
NNWC/S	Rs -11.86	Net Net Working Capital / Share
Total Assets	Rs 5,755.00	Currency in Millions of Pakistan Rupees
Quarter	December 2013	Financial Report Quarter
CfO	Rs 238.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 0.36	Free Cash Flow per Share
FCF/S Sector Avg	8.27	Sector Average FCF/S
P/FCF	19.14	Price over free cash flow
P/FCF Sector Avg	8.56	Sector Average P/FCF
P/E	9.38	Price over earnings ratio
P/E Sector Avg	2.72	Sector Average P/E
P/B	0.37	Price over book value ratio
P/B Sector Avg	1.21	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	9.75	Sector average Payout Ratio (in %)
D/E Ratio	77.62	Debt / Equity ratio (%)
Sector D/E Ratio	23.96	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	30/04/2014
Last Trade Price	Rs 6.85
3 Months Avg	Rs 6.97
6 Months Avg	Rs 5.92
9 Months Avg	Rs 5.29
12 Months Avg	Rs 5.05
Score	-19	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

Flying Cement - FINANCIAL RESULT FOR THE NINE MONTHS ENDED 31/03/2014

Company Date Time Announcement

Flying Cement 30APR2014 15:05:52 FINANCIAL RESULT FOR THE NINE MONTHS ENDED 31/03/2014

Flying Cement 30APR2014 15:05:52 EPS = 0.18

Flying Cement 30APR2014 15:05:52 PROFIT/LOSS AFTER TAXATION RS. IN MILLION 31.685

Flying Cement 30APR2014 15:05:52 PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 3.290

ADOS - Ados Pakistan Limited - Company Analysis - 01-05-2014

Company	ADOS	Symbol
Company Name	Ados Pakistan Limited	Company Name
Sector	Engineering	Sector
Avg EPS	Rs 4.56	Average of past year end EPS's
Sector Average	Rs 12.99	Sector average of the above
Avg EPS FV	Rs 32.45	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 13.25	Last four quarters EPS
Sector Average	Rs 10.93	Sector average of the above
EPS FV	Rs 94.37	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 39.23	Last closing stock price
Updated	May 2014	Data Month/Year
Div	Rs 2.50	Total dividend paid during last four quarters
Sector Average	Rs 7.81	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 0.86	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 6.60	Sector average of the above
Avg Div FV	Rs 6.14	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 37.69	Fair value (averaged of other fair values)
Upside	-3.92%	Upside potential (in percentage) based on the above Average.
Div Yield	6.37%	Dividend yield
Sector Average	3.33%	Sector average of the above
Book Value	Error	Book Value
Sector Average	Rs 84.92	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	6,582,600	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	1.78	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	10.84	Sector Average P/FCF
P/E	2.96	Price over earnings ratio
P/E Sector Avg	-18.68	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	1.67	Sector Average P/B
PR	18.87	Payout Ratio (in %)
PR Sector Avg	25.02	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	56.25	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	30/04/2014
Last Trade Price	Rs 39.23
3 Months Avg	Rs 45.05
6 Months Avg	Rs 55.96
9 Months Avg	Rs 57.59
12 Months Avg	Rs 49.33
Score	-1	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

Pages

Thursday, May 1, 2014