Saturday, November 2, 2013

GWLC- Gharibwal Cemant Ltd. - Company Analysis - 02-11-2013

Company

GWLC

Symbol

Company Name

Gharibwal Cemant Ltd.                  

Company Name

Sector

Construction and Materials (Cement)

Sector

Avg EPS

Rs -1.09

Average of past year end EPS's

Sector Average

Rs 0.94

Sector average of the above

Avg EPS FV

Rs -8.09

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

EPS

Rs 3.06

Last four quarters EPS

Sector Average

Rs 4.64

Sector average of the above

EPS FV

Rs 22.77

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 11.05

Last closing stock price

Updated

November 2013

Data Month/Year

Div

Rs 0.00

Total dividend paid during last four quarters

Sector Average

Rs 1.24

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 0.05

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 0.72

Sector average of the above

Avg Div FV

Rs 0.37

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

Avg

Rs -2.55

Fair value (averaged of other fair values)

Upside

-123.11%

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 7.21

Book Value

Sector Average

Rs 30.70

Sector average of the above

FV FCF/S

Rs 1.06

Fair Value based on free cash flow per share

Outstanding Shares

400,273,960

Number of  Outstanding Shares

Current Assets

Rs 1,060.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 9,607.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -21.35

Net Current Asset Value / Share

NNWC/S

Rs -22.40

Net Net Working Capital / Share

Total Assets

Rs 12,494.00

Currency in Millions of Pakistan Rupees

Quarter

September 2012

Financial Report Quarter

CfO

Rs 305.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 0.14

Free Cash Flow per Share

FCF/S Sector Avg

5.65

Sector Average FCF/S

P/FCF

77.45

Price over free cash flow

P/FCF Sector Avg

-5.80

Sector Average P/FCF

P/E

3.61

Price over earnings ratio

P/E Sector Avg

10.94

Sector Average P/E

P/B

1.53

Price over book value ratio

P/B Sector Avg

1.08

Sector Average P/B

PR

0.00

Payout Ratio (in %)

PR Sector Avg

11.80

Sector average Payout Ratio (in %)

D/E Ratio

332.77

Debt / Equity ratio (%)

Sector D/E Ratio

102.45

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

01/11/2013

Last Trade Price

Rs 11.05

3 Months Avg

Rs 13.04

6 Months Avg

Rs 12.06

9 Months Avg

Rs 11.56

12 Months Avg

Rs 10.66

Score

-11

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

Buy Scale

-1

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

 


Share/Bookmark

Gharibwal Cement - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Company                             Date                      Time                      Announcement               

Gharibwal Cement          01NOV2013        09:50:00               EPS = 0.69           

Gharibwal Cement          01NOV2013        09:50:00               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 274.496

Gharibwal Cement          01NOV2013        09:50:00               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 291.715               

Gharibwal Cement          01NOV2013        09:50:00               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013        


Share/Bookmark

GOEM - Globe (OE) Textile Mills Mills Ltd. - Company Analysis - 02-11-2013

Company

GOEM

Symbol

Company Name

Globe (OE) Textile Mills Mills Ltd.

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs -1.85

Average of past year end EPS's

Sector Average

Rs 6.06

Sector average of the above

Avg EPS FV

Rs -13.74

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

EPS

Rs -0.78

Last four quarters EPS

Sector Average

Rs 16.41

Sector average of the above

EPS FV

Rs -5.80

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 10.50

Last closing stock price

Updated

November 2013

Data Month/Year

Div

Rs 0.00

Total dividend paid during last four quarters

Sector Average

Rs 2.50

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 1.09

Sector average of the above

Avg Div FV

Rs 0.83

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

Avg

Rs -4.68

Fair value (averaged of other fair values)

Upside

-144.56%

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 167.30

Sector average of the above

FV FCF/S

Error

Fair Value based on free cash flow per share

Outstanding Shares

4,662,210

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

-1.96

Sector Average FCF/S

P/FCF

Price over free cash flow

P/FCF Sector Avg

21.22

Sector Average P/FCF

P/E

-13.46

Price over earnings ratio

P/E Sector Avg

4.43

Sector Average P/E

P/B

Price over book value ratio

P/B Sector Avg

1.06

Sector Average P/B

PR

0.00

Payout Ratio (in %)

PR Sector Avg

9.79

Sector average Payout Ratio (in %)

D/E Ratio

Debt / Equity ratio (%)

Sector D/E Ratio

271.52

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

14/03/2012

Last Trade Price

Rs 10.50

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

-12

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

Buy Scale

-3

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

 


Share/Bookmark

Globe Tex.(O.E) - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Company                             Date                      Time                      Announcement               

Globe Tex.(O.E)                01NOV2013        09:51:27               EPS = (1.63)       

Globe Tex.(O.E)                01NOV2013        09:51:27               PROFIT/LOSS AFTER TAXATION RS. IN MILLION (7.589)  

Globe Tex.(O.E)                01NOV2013        09:51:27               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (6.405)               

Globe Tex.(O.E)                01NOV2013        09:51:27               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013        

Globe Tex.(O.E)                01NOV2013        09:37:28               EPS = (0.42)       

Globe Tex.(O.E)                01NOV2013        09:37:28               PROFIT/LOSS AFTER TAXATION RS. IN MILLION (6.821)  

Globe Tex.(O.E)                01NOV2013        09:37:28               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (6.821)               

Globe Tex.(O.E)                01NOV2013        09:37:28               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013        


Share/Bookmark

CECL- Climax Engineering Company Limited - Company Analysis - 02-11-2013

Company

CECL

Symbol

Company Name

Climax Engineering Company Limited

Company Name

Sector

Electronic and Electrical Goods

Sector

Avg EPS

Rs -7.12

Average of past year end EPS's

Sector Average

Rs -0.25

Sector average of the above

Avg EPS FV

Rs -52.99

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

EPS

Rs -19.25

Last four quarters EPS

Sector Average

Rs -4.76

Sector average of the above

EPS FV

Rs -143.23

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 9.00

Last closing stock price

Updated

November 2013

Data Month/Year

Div

Rs 0.00

Total dividend paid during last four quarters

Sector Average

Rs 1.33

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 0.56

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 -49.05

Fair value (averaged of other fair values)

Upside

-645.04%

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

Div Yield

0.00%

Dividend yield

Sector Average

1.87%

Sector average of the above

Book Value

Error

Book Value

Sector Average

Rs 36.54

Sector average of the above

FV FCF/S

Error

Fair Value based on free cash flow per share

Outstanding Shares

3,312,000

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

-3.48

Sector Average FCF/S

P/FCF

Price over free cash flow

P/FCF Sector Avg

-133.68

Sector Average P/FCF

P/E

-0.47

Price over earnings ratio

P/E Sector Avg

1.16

Sector Average P/E

P/B

Price over book value ratio

P/B Sector Avg

0.96

Sector Average P/B

PR

0.00

Payout Ratio (in %)

PR Sector Avg

21.44

Sector average Payout Ratio (in %)

D/E Ratio

Debt / Equity ratio (%)

Sector D/E Ratio

185.45

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

03/10/2013

Last Trade Price

Rs 9.00

3 Months Avg

Rs 17.15

6 Months Avg

Rs 0.00

9 Months Avg

Rs 0.00

12 Months Avg

Rs 0.00

Score

-11

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

Buy Scale

-3

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

 


Share/Bookmark

Climax Eng. - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Company             Date                      Time                      Announcement               

Climax Eng.         01NOV2013        09:54:29               PROFIT/LOSS AFTER TAXATION RS. IN MILLION (8.459)  

Climax Eng.         01NOV2013        09:54:29               EPS = (2.55)       

Climax Eng.         01NOV2013        09:54:29               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (8.353)               

Climax Eng.         01NOV2013        09:54:29               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013


Share/Bookmark