Tuesday, October 1, 2013

GGL - Ghani Gases Ltd. - Company Analysis - 01-10-2013

Company

GGL

Symbol

Company Name

Ghani Gases Ltd.

Company Name

Sector

Chemicals

Sector

Avg EPS

Rs 0.88

Average of past year end EPS's

Sector Average

Rs 6.04

Sector average of the above

Avg EPS FV

Rs 7.17

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

EPS

Rs 2.10

Last four quarters EPS

Sector Average

Rs 7.19

Sector average of the above

EPS FV

Rs 17.16

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 26.27

Last closing stock price

Updated

October 2013

Data Month/Year

Div

Rs 0.50

Total dividend paid during last four quarters

Sector Average

Rs 3.15

Sector average of the above

Div FV

Rs 4.08

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

Avg Div

Rs 0.13

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 2.29

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 4.22

Fair value (averaged of other fair values)

Upside

-83.93%

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

Div Yield

1.90%

Dividend yield

Sector Average

3.91%

Sector average of the above

Book Value

Rs 11.80

Book Value

Sector Average

Rs 47.38

Sector average of the above

FV FCF/S

Rs 10.81

Fair Value based on free cash flow per share

Outstanding Shares

72,463,000

Number of  Outstanding Shares

Current Assets

Rs 326.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 952.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -8.64

Net Current Asset Value / Share

NNWC/S

Rs -9.64

Net Net Working Capital / Share

Total Assets

Rs 1,807.00

Currency in Millions of Pakistan Rupees

Quarter

September 2012

Financial Report Quarter

CfO

Rs 141.26

Cash from Operations (Millions of Rs)

FCF/S

Rs 1.32

Free Cash Flow per Share

FCF/S Sector Avg

-0.68

Sector Average FCF/S

P/FCF

19.85

Price over free cash flow

P/FCF Sector Avg

-5.82

Sector Average P/FCF

P/E

12.51

Price over earnings ratio

P/E Sector Avg

5.15

Sector Average P/E

P/B

2.23

Price over book value ratio

P/B Sector Avg

1.60

Sector Average P/B

PR

23.81

Payout Ratio (in %)

PR Sector Avg

43.14

Sector average Payout Ratio (in %)

D/E Ratio

111.35

Debt / Equity ratio (%)

Sector D/E Ratio

153.14

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

27/09/2013

Last Trade Price

Rs 26.27

3 Months Avg

Rs 26.99

6 Months Avg

Rs 26.90

9 Months Avg

Rs 25.43

12 Months Avg

Rs 22.41

Score

-16

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

Buy Scale

-3

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

 


Share/Bookmark

Ghani Gases Ltd. - FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013

Company                             Date                      Time                      Announcement               

Ghani Gases Ltd.              30SEP2013           12:31:33               BOOK CLOSURE TO 02/11/2013 

Ghani Gases Ltd.              30SEP2013           12:31:33               BOOK CLOSURE FROM 26/10/2013          

Ghani Gases Ltd.              30SEP2013           12:31:33               ANNUAL GENERAL MEETING WILL BE HELD ON 30/10/2013               

Ghani Gases Ltd.              30SEP2013           12:31:33               EPS = 2.10           

Ghani Gases Ltd.              30SEP2013           12:31:33               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 151.906

Ghani Gases Ltd.              30SEP2013           12:31:33               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 158..003               

Ghani Gases Ltd.              30SEP2013           12:31:33               BONUS ISSUE = 2.5%     

Ghani Gases Ltd.              30SEP2013           12:31:33               FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013     


Share/Bookmark

STJT - Shahtaj Textile Mills Ltd. - Company Analysis - 01-10-2013

Company

STJT

Symbol

Company Name

Shahtaj Textile Mills Ltd.             

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs 9.47

Average of past year end EPS's

Sector Average

Rs 5.63

Sector average of the above

Avg EPS FV

Rs 77.36

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

EPS

Rs 11.69

Last four quarters EPS

Sector Average

Rs 10.30

Sector average of the above

EPS FV

Rs 95.51

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 48.50

Last closing stock price

Updated

October 2013

Data Month/Year

Div

Rs 4.00

Total dividend paid during last four quarters

Sector Average

Rs 2.40

Sector average of the above

Div FV

Rs 32.68

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

Avg Div

Rs 2.48

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.05

Sector average of the above

Avg Div FV

Rs 20.22

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

Avg

Rs 56.44

Fair value (averaged of other fair values)

Upside

16.37%

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

Div Yield

8.25%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

NF

Book Value

Sector Average

Rs 145.77

Sector average of the above

FV FCF/S

Error

Fair Value based on free cash flow per share

Outstanding Shares

9,660,000

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

1.98

Sector Average FCF/S

P/FCF

Price over free cash flow

P/FCF Sector Avg

25.51

Sector Average P/FCF

P/E

4.15

Price over earnings ratio

P/E Sector Avg

-0.01

Sector Average P/E

P/B

Price over book value ratio

P/B Sector Avg

0.98

Sector Average P/B

PR

34.22

Payout Ratio (in %)

PR Sector Avg

9.86

Sector average Payout Ratio (in %)

D/E Ratio

Debt / Equity ratio (%)

Sector D/E Ratio

266.45

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

27/09/2013

Last Trade Price

Rs 48.50

3 Months Avg

Rs 42.26

6 Months Avg

Rs 37.58

9 Months Avg

Rs 36.49

12 Months Avg

Rs 33.76

Score

2

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

Buy Scale

-1

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

 


Share/Bookmark

Shahtaj Textile - FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013

Company             Date                      Time                      Announcement               

Shahtaj Textile  30SEP2013           12:34:38               EPS = 11.69        

Shahtaj Textile  30SEP2013           12:34:38               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 112.897

Shahtaj Textile  30SEP2013           12:34:38               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 146.440             

Shahtaj Textile  30SEP2013           12:34:38               DIVIDEND = 40%              

Shahtaj Textile  30SEP2013           12:34:38               FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013     


Share/Bookmark

GHNL - Ghandara Nissan Limited - Company Analysis - 01-10-2013

Company

GHNL

Symbol

Company Name

Ghandara Nissan Limited

Company Name

Sector

Automobile and Parts

Sector

Avg EPS

Rs 0.16

Average of past year end EPS's

Sector Average

Rs 9.84

Sector average of the above

Avg EPS FV

Rs 1.28

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

EPS

Rs 0.85

Last four quarters EPS

Sector Average

Rs 13.50

Sector average of the above

EPS FV

Rs 6.94

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 10.01

Last closing stock price

Updated

October 2013

Data Month/Year

Div

Rs 0.00

Total dividend paid during last four quarters

Sector Average

Rs 4.25

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 0.13

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 2.80

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 5.89

Fair value (averaged of other fair values)

Upside

-41.19%

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

Div Yield

0.00%

Dividend yield

Sector Average

2.87%

Sector average of the above

Book Value

Rs 35.60

Book Value

Sector Average

Rs 86.85

Sector average of the above

FV FCF/S

Rs 18.60

Fair Value based on free cash flow per share

Outstanding Shares

45,002,500

Number of  Outstanding Shares

Current Assets

Rs 881.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 1,056.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -3.89

Net Current Asset Value / Share

NNWC/S

Rs -12.46

Net Net Working Capital / Share

Total Assets

Rs 2,658.00

Currency in Millions of Pakistan Rupees

Quarter

September 2012

Financial Report Quarter

CfO

Rs 126.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 2.28

Free Cash Flow per Share

FCF/S Sector Avg

18.88

Sector Average FCF/S

P/FCF

4.40

Price over free cash flow

P/FCF Sector Avg

4.50

Sector Average P/FCF

P/E

11.78

Price over earnings ratio

P/E Sector Avg

-0.24

Sector Average P/E

P/B

0.28

Price over book value ratio

P/B Sector Avg

1.69

Sector Average P/B

PR

0.00

Payout Ratio (in %)

PR Sector Avg

23.75

Sector average Payout Ratio (in %)

D/E Ratio

65.92

Debt / Equity ratio (%)

Sector D/E Ratio

146.67

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

27/09/2013

Last Trade Price

Rs 10.01

3 Months Avg

Rs 8.35

6 Months Avg

Rs 8.07

9 Months Avg

Rs 7.33

12 Months Avg

Rs 6.68

Score

-18

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

Buy Scale

-5

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

 


Share/Bookmark

Ghandhara Nissan - FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013

Company                             Date                      Time                      Announcement               

Ghandhara Nissan           30SEP2013           13:46:12               BOOK CLOSURE TO 04/11/2013 

Ghandhara Nissan           30SEP2013           13:46:12               BOOK CLOSURE FROM 28/10/2013          

Ghandhara Nissan           30SEP2013           13:46:12               ANNUAL GENERAL MEETING WILL BE HELD ON 30/10/2013               

Ghandhara Nissan           30SEP2013           13:46:12               EPS = 0.85           

Ghandhara Nissan           30SEP2013           13:46:12               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 38.385   

Ghandhara Nissan           30SEP2013           13:46:12               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 45.919

Ghandhara Nissan           30SEP2013           13:46:12               FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013     


Share/Bookmark