Sunday, September 29, 2013

PIAA - Pakistan International Airlines Corp. - Company Analysis - 29-09-2013

Company

PIAA

Symbol

Company Name

Pakistan International Airlines Corp.

Company Name

Sector

Travel and Leisure

Sector

Avg EPS

Rs -8.84

Average of past year end EPS's

Sector Average

Rs 0.42

Sector average of the above

Avg EPS FV

Rs -72.23

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

EPS

Rs -10.40

Last four quarters EPS

Sector Average

Rs 4.22

Sector average of the above

EPS FV

Rs -84.97

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 7.75

Last closing stock price

Updated

September 2013

Data Month/Year

Div

Rs 0.00

Total dividend paid during last four quarters

Sector Average

Rs 1.40

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 0.78

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 -50.45

Fair value (averaged of other fair values)

Upside

-750.98%

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

Div Yield

0.00%

Dividend yield

Sector Average

3.27%

Sector average of the above

Book Value

Rs -30.67

Book Value

Sector Average

Rs -9,295.92

Sector average of the above

FV FCF/S

Rs -37.19

Fair Value based on free cash flow per share

Outstanding Shares

2,877,217,467

Number of  Outstanding Shares

Current Assets

Rs 37,257.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 289,177.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -87.56

Net Current Asset Value / Share

NNWC/S

Rs -90.99

Net Net Working Capital / Share

Total Assets

Rs 200,933.00

Currency in Millions of Pakistan Rupees

Quarter

March 2013

Financial Report Quarter

CfO

Rs -5,191.00

Cash from Operations (Millions of Rs)

FCF/S

Rs -4.55

Free Cash Flow per Share

FCF/S Sector Avg

-1,073.12

Sector Average FCF/S

P/FCF

-1.70

Price over free cash flow

P/FCF Sector Avg

90.32

Sector Average P/FCF

P/E

-0.75

Price over earnings ratio

P/E Sector Avg

193.99

Sector Average P/E

P/B

-0.25

Price over book value ratio

P/B Sector Avg

2.84

Sector Average P/B

PR

0.00

Payout Ratio (in %)

PR Sector Avg

105.26

Sector average Payout Ratio (in %)

D/E Ratio

-327.70

Debt / Equity ratio (%)

Sector D/E Ratio

-134.32

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

27/09/2013

Last Trade Price

Rs 7.75

3 Months Avg

Rs 8.26

6 Months Avg

Rs 7.90

9 Months Avg

Rs 6.92

12 Months Avg

Rs 5.86

Score

-8

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

Buy Scale

-3

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

 


Share/Bookmark

P.I.A.C.(A) - FINANCIAL RESULT FOR THE HALF YEAR ENDED 30/06/2013

Company             Date      Time      Announcement               

P.I.A.C.(A)           26SEP2013           09:44:52               EPS = (5.58)       

P.I.A.C.(A)           26SEP2013           09:44:52               (CONSOLIDATED) PROFIT/LOSS AFTER TAXATION RS. IN MILLION (17,343.242)      

P.I.A.C.(A)           26SEP2013           09:44:52               (CONSOLIDATED) PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (16,849.177)      

P.I.A.C.(A)           26SEP2013           09:44:52               FINANCIAL RESULT FOR THE HALF YEAR ENDED 30/06/2013         

P.I.A.C.(A)           26SEP2013           09:15:49               EPS = (5.92)       

P.I.A.C.(A)           26SEP2013           09:15:49               (UNCONSOLIDATED) PROFIT/LOSS AFTER TAXATION RS. IN MILLION (18,383.478)      

P.I.A.C.(A)           26SEP2013           09:15:49               (UNCONSOLIDATED) PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (18,145.117)    

P.I.A.C.(A)           26SEP2013           09:15:49               FINANCIAL RESULT FOR THE HALF YEAR ENDED 30/06/2013         


Share/Bookmark

WYETH - Wyeth Pak Ltd. - Company Analysis - 29-09-2013

Company

WYETH

Symbol

Company Name

Wyeth Pak Ltd.

Company Name

Sector

Pharma and Bio Tech

Sector

Avg EPS

Rs 102.85

Average of past year end EPS's

Sector Average

Rs 19.88

Sector average of the above

Avg EPS FV

Rs 840.27

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

EPS

Rs 130.39

Last four quarters EPS

Sector Average

Rs 27.59

Sector average of the above

EPS FV

Rs 1,065.28

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 4,148.89

Last closing stock price

Updated

July 2013

Data Month/Year

Div

Rs 80.00

Total dividend paid during last four quarters

Sector Average

Rs 13.17

Sector average of the above

Div FV

Rs 653.59

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

Avg Div

Rs 66.00

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 10.60

Sector average of the above

Avg Div FV

Rs 539.22

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

Avg

Rs 674.48

Fair value (averaged of other fair values)

Upside

-83.74%

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

Div Yield

1.93%

Dividend yield

Sector Average

3.18%

Sector average of the above

Book Value

Rs 868.73

Book Value

Sector Average

Rs 190.54

Sector average of the above

FV FCF/S

Rs 503.55

Fair Value based on free cash flow per share

Outstanding Shares

1,421,610

Number of  Outstanding Shares

Current Assets

Rs 1,839.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 757.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 761.11

Net Current Asset Value / Share

NNWC/S

Rs 164.07

Net Net Working Capital / Share

Total Assets

Rs 1,992.00

Currency in Millions of Pakistan Rupees

Quarter

August 2012

Financial Report Quarter

CfO

Rs 114.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 61.63

Free Cash Flow per Share

FCF/S Sector Avg

12.34

Sector Average FCF/S

P/FCF

67.31

Price over free cash flow

P/FCF Sector Avg

-35.50

Sector Average P/FCF

P/E

31.82

Price over earnings ratio

P/E Sector Avg

-1.88

Sector Average P/E

P/B

4.78

Price over book value ratio

P/B Sector Avg

3.07

Sector Average P/B

PR

61.35

Payout Ratio (in %)

PR Sector Avg

2.56

Sector average Payout Ratio (in %)

D/E Ratio

61.30

Debt / Equity ratio (%)

Sector D/E Ratio

86.87

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

27/09/2013

Last Trade Price

Rs 4,148.89

3 Months Avg

Rs 2,503.84

6 Months Avg

Rs 1,923.05

9 Months Avg

Rs 1,585.58

12 Months Avg

Rs 1,381.39

Score

-8

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

Buy Scale

-5

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

 


Share/Bookmark

Wyeth Pak Ltd - FINANCIAL RESULT FOR THE NINE MONTHS ENDED 31/08/2013

Company             Date                      Time                      Announcement               

Wyeth Pak Ltd   26SEP2013           09:47:38               EPS = 80.39        

Wyeth Pak Ltd   26SEP2013           09:47:38               PROFIT/LOSS AFTER  TAXATION RS. IN MILLION 114.288

Wyeth Pak Ltd   26SEP2013           09:47:38               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 187.021             

Wyeth Pak Ltd   26SEP2013           09:47:38               FINANCIAL RESULT FOR THE NINE MONTHS ENDED 31/08/2013 


Share/Bookmark

POWER - Power Cement Limited - Company Analysis - 29-09-2013

Company

POWER

Symbol

Company Name

Power Cement Limited

Company Name

Sector

Construction and Materials (Cement)

Sector

Avg EPS

Rs -0.97

Average of past year end EPS's

Sector Average

Rs 0.81

Sector average of the above

Avg EPS FV

Rs -7.93

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

EPS

Rs 1.01

Last four quarters EPS

Sector Average

Rs 4.57

Sector average of the above

EPS FV

Rs 8.25

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 7.25

Last closing stock price

Updated

September 2013

Data Month/Year

Div

Rs 0.00

Total dividend paid during last four quarters

Sector Average

Rs 1.22

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 0.72

Sector average of the above

Avg Div FV

Rs 0.82

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

Avg

Rs -1.67

Fair value (averaged of other fair values)

Upside

-123.01%

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 3.38

Book Value

Sector Average

Rs 29.75

Sector average of the above

FV FCF/S

Rs -0.10

Fair Value based on free cash flow per share

Outstanding Shares

365,689,968

Number of  Outstanding Shares

Current Assets

Rs 1,173.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 4,174.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -8.21

Net Current Asset Value / Share

NNWC/S

Rs -9.56

Net Net Working Capital / Share

Total Assets

Rs 5,410.00

Currency in Millions of Pakistan Rupees

Quarter

September 2012

Financial Report Quarter

CfO

Rs 69.00

Cash from Operations (Millions of Rs)

FCF/S

Rs -0.01

Free Cash Flow per Share

FCF/S Sector Avg

3.87

Sector Average FCF/S

P/FCF

-585.27

Price over free cash flow

P/FCF Sector Avg

109.54

Sector Average P/FCF

P/E

7.18

Price over earnings ratio

P/E Sector Avg

2.71

Sector Average P/E

P/B

2.15

Price over book value ratio

P/B Sector Avg

1.14

Sector Average P/B

PR

0.00

Payout Ratio (in %)

PR Sector Avg

11.60

Sector average Payout Ratio (in %)

D/E Ratio

337.70

Debt / Equity ratio (%)

Sector D/E Ratio

111.94

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

27/09/2013

Last Trade Price

Rs 7.25

3 Months Avg

Rs 7.72

6 Months Avg

Rs 0.00

9 Months Avg

Rs 0.00

12 Months Avg

Rs 0.00

Score

-17

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

Buy Scale

-3

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

 


Share/Bookmark

Power Cement Ltd. - FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013

Company                             Date                      Time                      Announcement               

Power Cement Ltd.         26SEP2013           09:49:37               BOOK CLOSURE TO 26/10/2013 

Power Cement Ltd.         26SEP2013           09:49:37               BOOK CLOSURE FROM 18/10/2013          

Power Cement Ltd.         26SEP2013           09:49:37               ANNUAL GENERAL MEETING WILL BE HELD ON 26/10/2013               

Power Cement Ltd.         26SEP2013           09:49:37               EPS = 1.01           

Power Cement Ltd.         26SEP2013           09:49:37               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 369.961

Power Cement Ltd.         26SEP2013           09:49:37               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 434.483               

Power Cement Ltd.         26SEP2013           09:49:37               FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013     


Share/Bookmark