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)

 


Share/Bookmark

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)            


Share/Bookmark

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)

 


Share/Bookmark

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


Share/Bookmark

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)

 


Share/Bookmark

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  


Share/Bookmark

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)

 


Share/Bookmark