Pakistan Stocks: 2014-03-09

Saturday, March 15, 2014

NSRM - National Silk and Rayon Mills Ltd. - Company Analysis - 15-03-2014

Company	NSRM	Symbol
Company Name	National Silk and Rayon Mills Ltd.	Company Name
Sector	Personal Goods (Textile)	Sector
Avg EPS	Rs 1.66	Average of past year end EPS's
Sector Average	Rs 6.19	Sector average of the above
Avg EPS FV	Rs 11.79	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 7.68	Last four quarters EPS
Sector Average	Rs 18.27	Sector average of the above
EPS FV	Rs 54.70	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 21.09	Last closing stock price
Updated	March 2014	Data Month/Year
Div	Rs 1.00	Total dividend paid during last four quarters
Sector Average	Rs 2.64	Sector average of the above
Div FV	Rs 7.12	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 0.42	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 1.16	Sector average of the above
Avg Div FV	Rs 2.99	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 19.15	Fair value (averaged of other fair values)
Upside	-9.19%	Upside potential (in percentage) based on the above Average.
Div Yield	4.74%	Dividend yield
Sector Average	#N/A	Sector average of the above
Book Value	Error	Book Value
Sector Average	Rs 164.21	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	1,110,900	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	-3.32	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	-8.25	Sector Average P/FCF
P/E	2.75	Price over earnings ratio
P/E Sector Avg	7.74	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	1.35	Sector Average P/B
PR	13.02	Payout Ratio (in %)
PR Sector Avg	10.37	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	139.60	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	13/03/2014
Last Trade Price	Rs 21.09
3 Months Avg	Rs 27.56
6 Months Avg	Rs 21.25
9 Months Avg	Rs 0.00
12 Months Avg	Rs 0.00
Score	-4	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

National Silk - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

Company Date Time Announcement

National Silk 28FEB2014 11:30:50 EPS = 5.56

National Silk 28FEB2014 11:30:50 PROFIT/LOSS AFTER TAXATION RS. IN MILLION 6.175

National Silk 28FEB2014 11:30:50 PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 7.368

National Silk 28FEB2014 11:30:50 FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

ALQT - AL-Qadir Textile Mills Limited. - Company Analysis - 15-03-2014

Company	ALQT	Symbol
Company Name	AL-Qadir Textile Mills Limited.	Company Name
Sector	Personal Goods (Textile)	Sector
Avg EPS	Rs 1.28	Average of past year end EPS's
Sector Average	Rs 6.19	Sector average of the above
Avg EPS FV	Rs 9.15	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 1.43	Last four quarters EPS
Sector Average	Rs 18.27	Sector average of the above
EPS FV	Rs 10.19	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 27.14	Last closing stock price
Updated	March 2014	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 2.64	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 0.09	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 1.16	Sector average of the above
Avg Div FV	Rs 0.65	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 5.00	Fair value (averaged of other fair values)
Upside	-81.60%	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 164.21	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	7,560,000	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	-3.32	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	-8.25	Sector Average P/FCF
P/E	18.98	Price over earnings ratio
P/E Sector Avg	7.74	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	1.35	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	10.37	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	139.60	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	26/02/2014
Last Trade Price	Rs 27.14
3 Months Avg	Rs 15.26
6 Months Avg	Rs 11.86
9 Months Avg	Rs 10.27
12 Months Avg	Rs 13.02
Score	-16	cumulative +ve's, -ve's from above all
Buy Scale	-5	Range -5 to +5 (based on 5 different complex analysis)

AL-Qadir Textile - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

Company Date Time Announcement

AL-Qadir Textile 28FEB2014 11:34:14 EPS = (1.09)

AL-Qadir Textile 28FEB2014 11:34:14 PROFIT/LOSS AFTER TAXATION RS. IN MILLION (8.242)

AL-Qadir Textile 28FEB2014 11:34:14 PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (8.921)

AL-Qadir Textile 28FEB2014 11:34:14 FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

OLSM - Olympia Spinning and Weaving Mills Ltd. - Company Analysis - 15-03-2014

Company	OLSM	Symbol
Company Name	Olympia Spinning and Weaving Mills Ltd.	Company Name
Sector	Personal Goods (Textile)	Sector
Avg EPS	Rs -8.36	Average of past year end EPS's
Sector Average	Rs 6.19	Sector average of the above
Avg EPS FV	Rs -59.54	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs -11.65	Last four quarters EPS
Sector Average	Rs 18.27	Sector average of the above
EPS FV	Rs -82.98	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 5.52	Last closing stock price
Updated	March 2014	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 2.64	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 1.16	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 -35.63	Fair value (averaged of other fair values)
Upside	-745.48%	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 164.21	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	12,000,000	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	-3.32	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	-8.25	Sector Average P/FCF
P/E	-0.47	Price over earnings ratio
P/E Sector Avg	7.74	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	1.35	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	10.37	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	139.60	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	13/03/2014
Last Trade Price	Rs 5.52
3 Months Avg	Rs 6.23
6 Months Avg	Rs 5.06
9 Months Avg	Rs 4.72
12 Months Avg	Rs 4.74
Score	-10	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

Olympia Spinning - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

Company Date Time Announcement

Olympia Spinning 28FEB2014 11:43:15 EPS = (7.79)

Olympia Spinning 28FEB2014 11:43:15 PROFIT/LOSS AFTER TAXATION RS. IN MILLION (93.426)

Olympia Spinning 28FEB2014 11:43:15 PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (80.023)

Olympia Spinning 28FEB2014 11:43:15 FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

ADOS - Ados Pakistan Limited - Company Analysis - 15-03-2014

Company	ADOS	Symbol
Company Name	Ados Pakistan Limited	Company Name
Sector	Engineering	Sector
Avg EPS	Rs 4.56	Average of past year end EPS's
Sector Average	Rs 12.95	Sector average of the above
Avg EPS FV	Rs 32.45	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 11.82	Last four quarters EPS
Sector Average	Rs 12.50	Sector average of the above
EPS FV	Rs 84.19	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 37.70	Last closing stock price
Updated	March 2014	Data Month/Year
Div	Rs 2.50	Total dividend paid during last four quarters
Sector Average	Rs 8.81	Sector average of the above
Div FV	Rs 17.81	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 0.86	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 6.59	Sector average of the above
Avg Div FV	Rs 6.14	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 35.15	Fair value (averaged of other fair values)
Upside	-6.77%	Upside potential (in percentage) based on the above Average.
Div Yield	6.63%	Dividend yield
Sector Average	3.12%	Sector average of the above
Book Value	Error	Book Value
Sector Average	Rs 87.09	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	6,582,600	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	-3.29	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	10.15	Sector Average P/FCF
P/E	3.19	Price over earnings ratio
P/E Sector Avg	-17.39	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	1.46	Sector Average P/B
PR	21.15	Payout Ratio (in %)
PR Sector Avg	24.86	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	89.27	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	13/03/2014
Last Trade Price	Rs 37.70
3 Months Avg	Rs 53.24
6 Months Avg	Rs 63.46
9 Months Avg	Rs 55.39
12 Months Avg	Rs 46.44
Score	-3	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

Pages

Saturday, March 15, 2014