Pak Oilfields - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Company             Date                      Time                      Announcement               

Pak Oilfields       22OCT2013          09:18:54               EPS = 15.25        

Pak Oilfields       22OCT2013          09:18:54               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 3,606.873             

Pak Oilfields       22OCT2013          09:18:54               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 4,926.823          

Pak Oilfields       22OCT2013          09:18:54               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Pak Oilfields - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

EWIC - East West Insurance Co. Ltd. - Company Analysis - 02-01-2014

Company	EWIC	Symbol
Company Name	East West Insurance Co. Ltd.	Company Name
Sector	Non Life Insurance	Sector
Avg EPS	Rs 2.09	Average of past year end EPS's
Sector Average	Rs 7.60	Sector average of the above
Avg EPS FV	Rs 15.58	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 2.17	Last four quarters EPS
Sector Average	Rs 2.97	Sector average of the above
EPS FV	Rs 16.15	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 203.07	Last closing stock price
Updated	January 2014	Data Month/Year
Div	Rs 1.00	Total dividend paid during last four quarters
Sector Average	Rs 1.38	Sector average of the above
Div FV	Rs 7.44	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 1.10	Sector average of the above
Avg Div FV	Rs 2.71	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 6.12	Fair value (averaged of other fair values)
Upside	-96.99%	Upside potential (in percentage) based on the above Average.
Div Yield	0.49%	Dividend yield
Sector Average	#N/A	Sector average of the above
Book Value	Rs 13.21	Book Value
Sector Average	Rs 32.38	Sector average of the above
FV FCF/S	Rs 15.86	Fair Value based on free cash flow per share
Outstanding Shares	36,500,234	Number of  Outstanding Shares
Current Assets	Rs 0.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 401.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -10.99	Net Current Asset Value / Share
NNWC/S	Rs -10.99	Net Net Working Capital / Share
Total Assets	Rs 883.00	Currency in Millions of Pakistan Rupees
Quarter	September 2013	Financial Report Quarter
CfO	Rs 92.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 2.13	Free Cash Flow per Share
FCF/S Sector Avg	1.25	Sector Average FCF/S
P/FCF	95.30	Price over free cash flow
P/FCF Sector Avg	87.43	Sector Average P/FCF
P/E	93.58	Price over earnings ratio
P/E Sector Avg	11.48	Sector Average P/E
P/B	15.38	Price over book value ratio
P/B Sector Avg	2.27	Sector Average P/B
PR	46.08	Payout Ratio (in %)
PR Sector Avg	2.91	Sector average Payout Ratio (in %)
D/E Ratio	83.20	Debt / Equity ratio (%)
Sector D/E Ratio	113.00	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	26/12/2012
Last Trade Price	Rs 203.07
3 Months Avg	Rs 0.00
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)

 

EWIC - East West Insurance Co. Ltd. - Company Analysis - 02-01-2014

East West Insur - FINANCIAL RESULT FOR THE NINE MONTHS ENDED 30/09/2013

Company             Date                      Time                      Announcement               

East West Insur 31OCT2013          13:35:07               BOOK CLOSURE TO 06/12/2013 

East West Insur 31OCT2013          13:35:07               BOOK CLOSURE FROM 01/12/2013          

East West Insur 31OCT2013          13:35:07               EPS = 1.48           

East West Insur 31OCT2013          13:35:07               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 49.010   

East West Insur 31OCT2013          13:35:07               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 60.102

East West Insur 31OCT2013          13:35:07               BONUS ISSUE = 10%      

East West Insur 31OCT2013          13:35:07               FINANCIAL RESULT FOR THE NINE MONTHS ENDED 30/09/2013 

East West Insur - FINANCIAL RESULT FOR THE NINE MONTHS ENDED 30/09/2013

FRSM - Faran Sugar Mills Ltd. - Company Analysis - 02-01-2014

Company	FRSM	Symbol
Company Name	Faran Sugar Mills Ltd.	Company Name
Sector	Food Producers	Sector
Avg EPS	Rs 6.66	Average of past year end EPS's
Sector Average	Rs 9.28	Sector average of the above
Avg EPS FV	Rs 49.58	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 9.78	Last four quarters EPS
Sector Average	Rs 12.99	Sector average of the above
EPS FV	Rs 72.77	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 31.00	Last closing stock price
Updated	January 2014	Data Month/Year
Div	Rs 0.75	Total dividend paid during last four quarters
Sector Average	Rs 10.93	Sector average of the above
Div FV	Rs 5.58	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 0.97	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 4.93	Sector average of the above
Avg Div FV	Rs 7.24	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 3.92	Fair value (averaged of other fair values)
Upside	-87.34%	Upside potential (in percentage) based on the above Average.
Div Yield	2.42%	Dividend yield
Sector Average	#N/A	Sector average of the above
Book Value	Rs 46.98	Book Value
Sector Average	Rs 80.55	Sector average of the above
FV FCF/S	Rs -90.91	Fair Value based on free cash flow per share
Outstanding Shares	23,816,335	Number of  Outstanding Shares
Current Assets	Rs 1,531.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 1,941.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -17.22	Net Current Asset Value / Share
NNWC/S	Rs -42.64	Net Net Working Capital / Share
Total Assets	Rs 3,060.00	Currency in Millions of Pakistan Rupees
Quarter	June 2013	Financial Report Quarter
CfO	Rs -170.00	Cash from Operations (Millions of Rs)
FCF/S	Rs -12.22	Free Cash Flow per Share
FCF/S Sector Avg	-1.19	Sector Average FCF/S
P/FCF	-2.54	Price over free cash flow
P/FCF Sector Avg	38.80	Sector Average P/FCF
P/E	3.17	Price over earnings ratio
P/E Sector Avg	6.63	Sector Average P/E
P/B	0.66	Price over book value ratio
P/B Sector Avg	7.85	Sector Average P/B
PR	7.67	Payout Ratio (in %)
PR Sector Avg	16.33	Sector average Payout Ratio (in %)
D/E Ratio	173.46	Debt / Equity ratio (%)
Sector D/E Ratio	355.95	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	30/12/2013
Last Trade Price	Rs 31.00
3 Months Avg	Rs 31.12
6 Months Avg	Rs 29.95
9 Months Avg	Rs 28.76
12 Months Avg	Rs 27.24
Score	-9	cumulative +ve's, -ve's from above all
Buy Scale	1	Range -5 to +5 (based on 5 different complex analysis)

 

FRSM - Faran Sugar Mills Ltd. - Company Analysis - 02-01-2014

Faran Sugar - FINANCIAL RESULT FOR THE YEAR ENDED 30/09/2013

Company             Date                      Time                      Announcement               

Faran Sugar        01JAN2014          09:47:05               BOOK CLOSURE TO 30/01/2014 

Faran Sugar        01JAN2014          09:47:05               BOOK CLOSURE FROM 22/01/2014          

Faran Sugar        01JAN2014          09:47:05               ANNUAL GENERAL MEETING WILL BE HELD ON 30/01/2014         

Faran Sugar        01JAN2014          09:47:05               EPS = 9.78           

Faran Sugar        01JAN2014          09:47:05               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 233.016

Faran Sugar        01JAN2014          09:47:05               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 284.255             

Faran Sugar        01JAN2014          09:47:05               BONUS ISSUE = 5%         

Faran Sugar        01JAN2014          09:47:05               DIVIDEND = 7.50%          

Faran Sugar        01JAN2014          09:47:05               FINANCIAL RESULT FOR THE YEAR ENDED 30/09/2013     

Faran Sugar - FINANCIAL RESULT FOR THE YEAR ENDED 30/09/2013

HSPI - Huffaz Seamless Pipe Industries Ltd. - Company Analysis - 02-01-2014

Company	HSPI	Symbol
Company Name	Huffaz Seamless Pipe Industries Ltd.	Company Name
Sector	Industrial metals and Mining	Sector
Avg EPS	Rs 2.39	Average of past year end EPS's
Sector Average	Rs 1.78	Sector average of the above
Avg EPS FV	Rs 17.79	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs -0.63	Last four quarters EPS
Sector Average	Rs 1.90	Sector average of the above
EPS FV	Rs -4.69	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 24.12	Last closing stock price
Updated	January 2014	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 0.84	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 0.68	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 0.81	Sector average of the above
Avg Div FV	Rs 5.07	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 5.05	Fair value (averaged of other fair values)
Upside	-79.05%	Upside potential (in percentage) based on the above Average.
Div Yield	0.00%	Dividend yield
Sector Average	1.83%	Sector average of the above
Book Value	Rs 83.28	Book Value
Sector Average	Rs 33.29	Sector average of the above
FV FCF/S	Rs 17.16	Fair Value based on free cash flow per share
Outstanding Shares	55,484,300	Number of  Outstanding Shares
Current Assets	Rs 1,652.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 3,462.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -32.62	Net Current Asset Value / Share
NNWC/S	Rs -45.58	Net Net Working Capital / Share
Total Assets	Rs 8,083.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Financial Report Quarter
CfO	Rs 223.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 2.31	Free Cash Flow per Share
FCF/S Sector Avg	-0.40	Sector Average FCF/S
P/FCF	10.46	Price over free cash flow
P/FCF Sector Avg	-4.17	Sector Average P/FCF
P/E	-38.29	Price over earnings ratio
P/E Sector Avg	-8.53	Sector Average P/E
P/B	0.29	Price over book value ratio
P/B Sector Avg	0.92	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	8.76	Sector average Payout Ratio (in %)
D/E Ratio	74.92	Debt / Equity ratio (%)
Sector D/E Ratio	251.03	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	27/12/2013
Last Trade Price	Rs 24.12
3 Months Avg	Rs 22.00
6 Months Avg	Rs 22.19
9 Months Avg	Rs 21.65
12 Months Avg	Rs 21.59
Score	-10	cumulative +ve's, -ve's from above all
Buy Scale	-1	Range -5 to +5 (based on 5 different complex analysis)

 

HSPI - Huffaz Seamless Pipe Industries Ltd. - Company Analysis - 02-01-2014