Pakistan Stocks: 2014-05-25

Friday, May 30, 2014

NETSOL - Netsol Technologie - Company Analysis - 30-05-2014

Company	NETSOL	Symbol
Company Name	Netsol Technologie	Company Name
Sector	Software and Computer Services	Sector
Avg EPS	Rs 9.73	Average of past year end EPS's
Sector Average	Rs 9.73	Sector average of the above
Avg EPS FV	Rs 69.31	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 2.57	Last four quarters EPS
Sector Average	Rs 9.23	Sector average of the above
EPS FV	Rs 18.30	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 29.97	Last closing stock price
Updated	May 2014	Data Month/Year
Div	Rs 1.00	Total dividend paid during last four quarters
Sector Average	Rs 1.00	Sector average of the above
Div FV	Rs 7.12	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 0.36	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 0.36	Sector average of the above
Avg Div FV	Rs 2.57	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 25.24	Fair value (averaged of other fair values)
Upside	-15.79%	Upside potential (in percentage) based on the above Average.
Div Yield	3.34%	Dividend yield
Sector Average	3.34%	Sector average of the above
Book Value	Rs 70.01	Book Value
Sector Average	Rs 70.01	Sector average of the above
FV FCF/S	Rs 8.57	Fair Value based on free cash flow per share
Outstanding Shares	88,969,923	Number of Outstanding Shares
Current Assets	Rs 2,521.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 1,084.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 16.15	Net Current Asset Value / Share
NNWC/S	Rs 9.86	Net Net Working Capital / Share
Total Assets	Rs 7,313.00	Currency in Millions of Pakistan Rupees
Quarter	June 2013	Financial Report Quarter
CfO	Rs 787.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 1.20	Free Cash Flow per Share
FCF/S Sector Avg	1.20	Sector Average FCF/S
P/FCF	24.92	Price over free cash flow
P/FCF Sector Avg	24.92	Sector Average P/FCF
P/E	11.66	Price over earnings ratio
P/E Sector Avg	3.25	Sector Average P/E
P/B	0.43	Price over book value ratio
P/B Sector Avg	0.43	Sector Average P/B
PR	38.91	Payout Ratio (in %)
PR Sector Avg	10.83	Sector average Payout Ratio (in %)
D/E Ratio	17.40	Debt / Equity ratio (%)
Sector D/E Ratio	17.40	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	23/05/2014
Last Trade Price	Rs 29.97
3 Months Avg	Rs 34.34
6 Months Avg	Rs 39.11
9 Months Avg	Rs 40.80
12 Months Avg	Rs 39.53
Score	-4	cumulative +ve's, -ve's from above all
Buy Scale	1	Range -5 to +5 (based on 5 different complex analysis)

Netsol Tech. - FINANCIAL RESULT FOR THE NINE MONTHS ENDED 31/03/2014

Company Date Time Announcement

Netsol Tech. 02MAY2014 15:38:19 (UNCONSOLIDATED) PROFIT/LOSS AFTER TAXATION RS. IN MILLION (274.622)

Netsol Tech. 02MAY2014 15:38:19 (UNCONSOLIDATED) PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (260.076)

Netsol Tech. 02MAY2014 15:38:19 FINANCIAL RESULT FOR THE NINE MONTHS ENDED 31/03/2014

Netsol Tech. 02MAY2014 15:36:48 EPS = (3.03)

Netsol Tech. 02MAY2014 15:36:48 (CONSOLIDATED) PROFIT/LOSS AFTER TAXATION RS. IN MILLION (184.957)

Netsol Tech. 02MAY2014 15:36:48 (CONSOLIDATED) PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (170.385)

Netsol Tech. 02MAY2014 15:36:48 FINANCIAL RESULT FOR THE NINE MONTHS ENDED 31/03/2014

KASBSL- KASB Securities - Company Analysis - 30-05-2014

Company	KASBSL	Symbol
Company Name	KASB Securities	Company Name
Sector	Financial Services	Sector
Avg EPS	Rs -0.38	Average of past year end EPS's
Sector Average	Rs 0.57	Sector average of the above
Avg EPS FV	Rs -2.69	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 0.94	Last four quarters EPS
Sector Average	Rs 0.90	Sector average of the above
EPS FV	Rs 6.70	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 6.25	Last closing stock price
Updated	May 2014	Data Month/Year
Div	Rs 0.50	Total dividend paid during last four quarters
Sector Average	Rs 0.48	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 0.14	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 0.60	Sector average of the above
Avg Div FV	Rs 1.02	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 4.08	Fair value (averaged of other fair values)
Upside	-34.78%	Upside potential (in percentage) based on the above Average.
Div Yield	8.00%	Dividend yield
Sector Average	2.15%	Sector average of the above
Book Value	Rs 11.15	Book Value
Sector Average	Rs 11.26	Sector average of the above
FV FCF/S	Rs 10.50	Fair Value based on free cash flow per share
Outstanding Shares	100,000,000	Number of Outstanding Shares
Current Assets	Rs 1,274.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 1,061.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 2.13	Net Current Asset Value / Share
NNWC/S	Rs 0.25	Net Net Working Capital / Share
Total Assets	Rs 2,176.00	Currency in Millions of Pakistan Rupees
Quarter	September 2013	Financial Report Quarter
CfO	Rs 164.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 1.47	Free Cash Flow per Share
FCF/S Sector Avg	-3.15	Sector Average FCF/S
P/FCF	4.24	Price over free cash flow
P/FCF Sector Avg	73.88	Sector Average P/FCF
P/E	6.65	Price over earnings ratio
P/E Sector Avg	-0.59	Sector Average P/E
P/B	0.56	Price over book value ratio
P/B Sector Avg	0.38	Sector Average P/B
PR	53.19	Payout Ratio (in %)
PR Sector Avg	16.87	Sector average Payout Ratio (in %)
D/E Ratio	95.16	Debt / Equity ratio (%)
Sector D/E Ratio	18.04	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	23/05/2014
Last Trade Price	Rs 6.25
3 Months Avg	Rs 6.80
6 Months Avg	Rs 6.81
9 Months Avg	Rs 6.78
12 Months Avg	Rs 6.69
Score	0	cumulative +ve's, -ve's from above all
Buy Scale	1	Range -5 to +5 (based on 5 different complex analysis)

KASB Securities - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 31/03/2014

Company Date Time Announcement

KASB Securities 06MAY2014 15:57:43 EPS = 0.25

KASB Securities 06MAY2014 15:57:43 (CONSOLIDATED) PROFIT/LOSS AFTER TAXATION RS. IN MILLION 24.691

KASB Securities 06MAY2014 15:57:43 (CONSOLIDATED) PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 43.619

KASB Securities 06MAY2014 15:57:43 FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 31/03/2014

KOHS -Kohinoor Sugar Mills Ltd. - Company Analysis - 30-05-2014

Company	KOHS	Symbol
Company Name	Kohinoor Sugar Mills Ltd.	Company Name
Sector	Food Producers	Sector
Avg EPS	Rs -2.27	Average of past year end EPS's
Sector Average	Rs 9.72	Sector average of the above
Avg EPS FV	Rs -16.15	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 52.07	Last four quarters EPS
Sector Average	Rs 14.75	Sector average of the above
EPS FV	Rs 370.87	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 11.38	Last closing stock price
Updated	May 2014	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 10.46	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 0.11	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 5.13	Sector average of the above
Avg Div FV	Rs 0.78	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 88.88	Fair value (averaged of other fair values)
Upside	680.98%	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 86.23	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	10,909,797	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	-2.10	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	98.52	Sector Average P/FCF
P/E	0.22	Price over earnings ratio
P/E Sector Avg	6.42	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	8.87	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	20.99	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	376.89	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	12/05/2014
Last Trade Price	Rs 11.38
3 Months Avg	Rs 12.70
6 Months Avg	Rs 13.11
9 Months Avg	Rs 10.63
12 Months Avg	Rs 8.81
Score	-2	cumulative +ve's, -ve's from above all
Buy Scale	-1	Range -5 to +5 (based on 5 different complex analysis)

Kohinoor Sugar - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/03/2014

Company Date Time Announcement

Kohinoor Sugar 26MAY2014 10:27:57 EPS = (11.96)

Kohinoor Sugar 26MAY2014 10:27:57 PROFIT/LOSS AFTER TAXATION RS. IN MILLION (146.903)

Kohinoor Sugar 26MAY2014 10:27:57 PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (146.903)

Kohinoor Sugar 26MAY2014 10:27:57 FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/03/2014

JDWS - J. D. W. Sugar Mills Ltd. - Company Analysis - 30-05-2014

Company	JDWS	Symbol
Company Name	J. D. W. Sugar Mills Ltd.	Company Name
Sector	Food Producers	Sector
Avg EPS	Rs 14.56	Average of past year end EPS's
Sector Average	Rs 9.72	Sector average of the above
Avg EPS FV	Rs 103.69	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 7.67	Last four quarters EPS
Sector Average	Rs 14.75	Sector average of the above
EPS FV	Rs 54.63	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 210.09	Last closing stock price
Updated	May 2014	Data Month/Year
Div	Rs 6.00	Total dividend paid during last four quarters
Sector Average	Rs 10.46	Sector average of the above
Div FV	Rs 42.74	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 4.00	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 5.13	Sector average of the above
Avg Div FV	Rs 28.49	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 57.39	Fair value (averaged of other fair values)
Upside	-72.69%	Upside potential (in percentage) based on the above Average.
Div Yield	2.86%	Dividend yield
Sector Average	#N/A	Sector average of the above
Book Value	Error	Book Value
Sector Average	Rs 86.23	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	59,776,661	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	-2.10	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	98.52	Sector Average P/FCF
P/E	27.39	Price over earnings ratio
P/E Sector Avg	6.42	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	8.87	Sector Average P/B
PR	78.23	Payout Ratio (in %)
PR Sector Avg	20.99	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	376.89	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	23/05/2014
Last Trade Price	Rs 210.09
3 Months Avg	Rs 200.53
6 Months Avg	Rs 189.86
9 Months Avg	Rs 166.30
12 Months Avg	Rs 148.61
Score	-12	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

Pages

Friday, May 30, 2014