Huffaz Seamless - FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013

Company                             Date                      Time                      Announcement               

Huffaz Seamless               01JAN2014          09:50:52               BOOK CLOSURE TO 25/01/2014 

Huffaz Seamless               01JAN2014          09:50:52               BOOK CLOSURE FROM 18/01/2014          

Huffaz Seamless               01JAN2014          09:50:52               ANNUAL GENERAL MEETING WILL BE HELD ON 25/01/2014               

Huffaz Seamless               01JAN2014          09:50:52               EPS = (0.63)       

Huffaz Seamless               01JAN2014          09:50:52               PROFIT/LOSS AFTER TAXATION RS. IN MILLION (35.075)

Huffaz Seamless               01JAN2014          09:50:52               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (101.361)               

Huffaz Seamless               01JAN2014          09:50:52               FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013     

Huffaz Seamless - FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013

INDU- Indus Motor Company Limited - Company Analysis - 01-01-2014

Company	INDU	Symbol
Company Name	Indus Motor Company Limited	Company Name
Sector	Automobile and Parts	Sector
Avg EPS	Rs 34.90	Average of past year end EPS's
Sector Average	Rs 9.85	Sector average of the above
Avg EPS FV	Rs 259.66	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 45.15	Last four quarters EPS
Sector Average	Rs 13.00	Sector average of the above
EPS FV	Rs 335.94	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 327.01	Last closing stock price
Updated	January 2014	Data Month/Year
Div	Rs 25.00	Total dividend paid during last four quarters
Sector Average	Rs 4.25	Sector average of the above
Div FV	Rs 186.01	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 14.75	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 2.80	Sector average of the above
Avg Div FV	Rs 109.75	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 184.21	Fair value (averaged of other fair values)
Upside	-43.67%	Upside potential (in percentage) based on the above Average.
Div Yield	7.65%	Dividend yield
Sector Average	2.66%	Sector average of the above
Book Value	Rs 208.10	Book Value
Sector Average	Rs 89.13	Sector average of the above
FV FCF/S	Rs 89.36	Fair Value based on free cash flow per share
Outstanding Shares	78,600,000	Number of  Outstanding Shares
Current Assets	Rs 21,211.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 8,056.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 167.37	Net Current Asset Value / Share
NNWC/S	Rs 117.53	Net Net Working Capital / Share
Total Assets	Rs 24,413.00	Currency in Millions of Pakistan Rupees
Quarter	March 2013	Financial Report Quarter
CfO	Rs 1,343.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 12.01	Free Cash Flow per Share
FCF/S Sector Avg	10.51	Sector Average FCF/S
P/FCF	27.23	Price over free cash flow
P/FCF Sector Avg	12.16	Sector Average P/FCF
P/E	7.24	Price over earnings ratio
P/E Sector Avg	6.70	Sector Average P/E
P/B	1.57	Price over book value ratio
P/B Sector Avg	1.86	Sector Average P/B
PR	55.37	Payout Ratio (in %)
PR Sector Avg	22.07	Sector average Payout Ratio (in %)
D/E Ratio	49.25	Debt / Equity ratio (%)
Sector D/E Ratio	147.24	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	30/12/2013
Last Trade Price	Rs 327.01
3 Months Avg	Rs 330.04
6 Months Avg	Rs 328.75
9 Months Avg	Rs 322.81
12 Months Avg	Rs 309.88
Score	4	cumulative +ve's, -ve's from above all
Buy Scale	1	Range -5 to +5 (based on 5 different complex analysis)

 

INDU- Indus Motor Company Limited - Company Analysis - 01-01-2014

Indus Motor Co - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Company             Date                      Time                      Announcement               

Indus Motor Co 22OCT2013          10:17:27               EPS = 11.19        

Indus Motor Co 22OCT2013          10:17:27               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 879.705

Indus Motor Co 22OCT2013          10:17:27               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 1,288.912          

Indus Motor Co 22OCT2013          10:17:27               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Indus Motor Co - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

MERIT- Merit Packaging Ltd. - Company Analysis - 01-01-2014

Company	MERIT	Symbol
Company Name	Merit Packaging Ltd.	Company Name
Sector	General Industrials	Sector
Avg EPS	Rs -1.43	Average of past year end EPS's
Sector Average	Rs 14.19	Sector average of the above
Avg EPS FV	Rs -10.64	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs -12.30	Last four quarters EPS
Sector Average	Rs -11.77	Sector average of the above
EPS FV	Rs -91.52	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 16.99	Last closing stock price
Updated	January 2014	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 3.96	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 1.05	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 7.12	Sector average of the above
Avg Div FV	Rs 7.81	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs -23.59	Fair value (averaged of other fair values)
Upside	-238.82%	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 240.35	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	4,742,888	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	-30.18	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	-11.00	Sector Average P/FCF
P/E	-1.38	Price over earnings ratio
P/E Sector Avg	5.43	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	1.45	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	18.20	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	155.94	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	30/12/2013
Last Trade Price	Rs 16.99
3 Months Avg	Rs 19.39
6 Months Avg	Rs 20.85
9 Months Avg	Rs 22.16
12 Months Avg	Rs 21.74
Score	-4	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

 

MERIT- Merit Packaging Ltd. - Company Analysis - 01-01-2014

Merit Packaging - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Company                             Date                      Time                      Announcement               

Merit Packaging                22OCT2013          10:18:20               EPS = (1.18)       

Merit Packaging                22OCT2013          10:18:20               PROFIT/LOSS AFTER TAXATION RS. IN MILLION (5.593)  

Merit Packaging                22OCT2013          10:18:20               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (1.551)               

Merit Packaging                22OCT2013          10:18:20               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013        

Merit Packaging - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

AGTL - AL-Ghazi Tractors Ltd. - Company Analysis - 01-01-2014

Company	AGTL	Symbol
Company Name	AL-Ghazi Tractors Ltd.	Company Name
Sector	Engineering	Sector
Avg EPS	Rs 35.06	Average of past year end EPS's
Sector Average	Rs 13.00	Sector average of the above
Avg EPS FV	Rs 260.88	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 34.12	Last four quarters EPS
Sector Average	Rs 11.54	Sector average of the above
EPS FV	Rs 253.87	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 213.00	Last closing stock price
Updated	January 2014	Data Month/Year
Div	Rs 25.00	Total dividend paid during last four quarters
Sector Average	Rs 8.81	Sector average of the above
Div FV	Rs 186.01	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 14.00	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 6.29	Sector average of the above
Avg Div FV	Rs 104.17	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 172.86	Fair value (averaged of other fair values)
Upside	-18.85%	Upside potential (in percentage) based on the above Average.
Div Yield	11.74%	Dividend yield
Sector Average	3.28%	Sector average of the above
Book Value	Rs 171.14	Book Value
Sector Average	Rs 87.09	Sector average of the above
FV FCF/S	Rs 139.50	Fair Value based on free cash flow per share
Outstanding Shares	42,936,300	Number of  Outstanding Shares
Current Assets	Rs 8,879.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 1,983.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 160.61	Net Current Asset Value / Share
NNWC/S	Rs 106.70	Net Net Working Capital / Share
Total Assets	Rs 9,331.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Financial Report Quarter
CfO	Rs 827.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 18.75	Free Cash Flow per Share
FCF/S Sector Avg	-3.29	Sector Average FCF/S
P/FCF	11.36	Price over free cash flow
P/FCF Sector Avg	7.37	Sector Average P/FCF
P/E	6.24	Price over earnings ratio
P/E Sector Avg	7.07	Sector Average P/E
P/B	1.24	Price over book value ratio
P/B Sector Avg	1.21	Sector Average P/B
PR	73.27	Payout Ratio (in %)
PR Sector Avg	23.97	Sector average Payout Ratio (in %)
D/E Ratio	26.99	Debt / Equity ratio (%)
Sector D/E Ratio	89.27	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	30/12/2013
Last Trade Price	Rs 213.00
3 Months Avg	Rs 203.52
6 Months Avg	Rs 206.30
9 Months Avg	Rs 208.28
12 Months Avg	Rs 214.01
Score	4	cumulative +ve's, -ve's from above all
Buy Scale	3	Range -5 to +5 (based on 5 different complex analysis)

 

AGTL - AL-Ghazi Tractors Ltd. - Company Analysis - 01-01-2014

AL-Ghazi Tract. - FINANCIAL RESULT FOR THE NINE MONTHS ENDED 30/09/2013

Company             Date                      Time                      Announcement               

AL-Ghazi Tract.  22OCT2013          10:20:07               EPS = 20.78        

AL-Ghazi Tract.  22OCT2013          10:20:07               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 892.160

AL-Ghazi Tract.  22OCT2013          10:20:07               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 1,303.581          

AL-Ghazi Tract.  22OCT2013          10:20:07               FINANCIAL RESULT FOR THE NINE MONTHS ENDED 30/09/2013 

AL-Ghazi Tract. - FINANCIAL RESULT FOR THE NINE MONTHS ENDED 30/09/2013