Você está na página 1de 149

1

CURRENT RATIO (CR)

=
2012
C.A.
5,886,085

0.5550623102

QUICK RATIO (QR)

2
C.A.
Q.R.

CASH RATIO (CR)

=
=

5,886,085

0.469

=
2012

CASH
C.R.

GROSS PROFIT MARGIN

=
=

463,226

0.0436825655

=
2012

G.P.
4,014,773

0.2596649996

OPERATING PROFIT MARGIN

=
2012
O.P.
2,794,631

0.1807494116

NET PROFIT MARGIN

=
2012
N.P.
496,194

0.032092528

INVENTORY TURNOVER RATIO

=
2012
C.O.S.
11,446,583

23.5342386611
D.O.I

CREDITORS TURNOVER RATIO

=
2012
PURCHASES

467,657
0.2089790611
D.O.C

DEBTOR TURNOVER RATIO

2012
SALES
15,461,356

27.2198825035
D.O.D

DEBT TO EQUITY

=
2012
L.T.DEBT
12,995,935

3.394203916

2012
T.DEBT

28072782

INTEREST COVERAGE RATIO

=
2012
O.P.

9,433,985

C
CCC

DAYS OF IN

2
D.O.I

Working Capital

=
2012
C.A.
23,268,115

CURRENT RATIO (CR)

=
2012
C.A.
2,318,382

0.7996361875

QUICK RATIO (QR)

2
C.A.
Q.R.

CASH RATIO (CR)

=
=

2,318,382

=
2012

CASH
C.R.

GROSS PROFIT MARGIN

=
=

128,205,596

44.2195608865

=
2012
G.P.
2,852,403,617

0.306170782

OPERATING PROFIT MARGIN

=
2012
O.P.
1,660,511,377

0.1782356689

NET PROFIT MARGIN

=
2012

N.P.

552,590

INVENTORY TURNOVER RATIO

=
2012
C.O.S.

8,454,600
D.O.I

CREDITORS TURNOVER RATIO

=
2012
PURCHASES

1,778,447
D.O.C

DEBTOR TURNOVER RATIO

=
2012
SALES

11,523,050
D.O.D

DEBT TO EQUITY

=
2012
L.T.DEBT

10,174,513

2012
T.DEBT

16798360

INTEREST COVERAGE RATIO

=
2012
EBIT

2,791,690

C
CCC

DAYS OF IN

2
D.O.I

Working Capital

=
2012

C.A.
4,159,818

CURRENT RATIO (CR)

=
2012
C.A.
30,954,495

1.154265226

QUICK RATIO (QR)

2
C.A.
Q.R.

CASH RATIO (CR)

=
=

30,954,495

1.13

=
2012

CASH
C.R.

=
=

3,748,632

0.1397831094

GROSS PROFIT MARGIN

=
2012
G.P.
53,818,103

0.7241147956

OPERATING PROFIT MARGIN

=
2012
O.P.
81,240,187

1.0930749716

NET PROFIT MARGIN

=
2012
N.P.
20,839,723

0.2803954603

INVENTORY TURNOVER RATIO

=
2012
C.O.S.
38,324,361

71.0327321322
D.O.I

CREDITORS TURNOVER RATIO

=
2012
PURCHASES

2,358,793
D.O.C

DEBTOR TURNOVER RATIO

=
2012
SALES

40,168,919
D.O.D

DEBT TO EQUITY

=
2012
L.T.DEBT

6,023,070

2012
T.DEBT

12134412

INTEREST COVERAGE RATIO

=
2012
OP

4,823,292

C
CCC

DAYS OF IN

2
D.O.I

Working Capital

=
2012
C.A.
9,512,702

CURRENT RATIO (CR)

=
2012
C.A.
157,040,000
1.0385899937

QUICK RATIO (QR)

Q.R.

CASH RATIO (CR)

C.A.
15,704,000

=
=

=
2012

CASH
C.R.

GROSS PROFIT MARGIN

=
=

497000

=
2012
G.P.
15651000

OPERATING PROFIT MARGIN

=
2012
O.P.

17,804,218

NET PROFIT MARGIN

=
2012
N.P.

8,189,678

INVENTORY TURNOVER RATIO

=
2012
C.O.S.

159,061,500
D.O.I

CREDITORS TURNOVER RATIO

=
2012
PURCHASES

127,711,782
D.O.C

DEBTOR TURNOVER RATIO

=
2012
SALES

174712000

D.O.D

DEBT TO EQUITY

=
2012
L.T.DEBT

25,834,000

2012
T.DEBT

177050000

INTEREST COVERAGE RATIO

=
2012
O.P.

15,273,000

C
CCC

DAYS OF IN

2
D.O.I

Working Capital

=
2012
C.A.
157,040,000

CURRENT RATIO (CR)

=
2012
C.A.
8,329,000
0.6786994785

QUICK RATIO (QR)

2
C.A.

Q.R.

CASH RATIO (CR)

=
=

8,329,000

=
2012

C.R.

GROSS PROFIT MARGIN

CASH
984,000

=
=

=
2012
G.P.

17,266,000

OPERATING PROFIT MARGIN

=
2012
O.P.

15,293,000

NET PROFIT MARGIN

=
2012
N.P.

6,111,000

INVENTORY TURNOVER RATIO

=
2012
C.O.S.

12,252,000
D.O.I

CREDITORS TURNOVER RATIO

=
2012
PURCHASES

4,997,000
D.O.C

DEBTOR TURNOVER RATIO

=
2012
SALES

D.O.D

DEBT TO EQUITY

=
2012
L.T.DEBT

2012

T.DEBT

INTEREST COVERAGE RATIO

=
2012
O.P.

C
CCC

DAYS OF IN

2
D.O.I

Working Capital

=
2012
C.A.

CURRENT RATIO (CR)

=
2012
C.A.
1,200,000
0.3359462486

QUICK RATIO (QR)

Q.R.

CASH RATIO (CR)

=
=

C.A.
1,200,000

=
2012

CASH
C.R.

=
=

35530

GROSS PROFIT MARGIN

=
2012
G.P.
784880

OPERATING PROFIT MARGIN

=
2012
O.P.
743680

NET PROFIT MARGIN

=
2012
N.P.
982500

INVENTORY TURNOVER RATIO

=
2012
C.O.S.
3817540

D.O.I

CREDITORS TURNOVER RATIO

=
2012
PURCHASES

D.O.C

DEBTOR TURNOVER RATIO

=
2012
SALES

4602420
D.O.D

DEBT TO EQUITY

=
2012
L.T.DEBT

2012
T.DEBT

INTEREST COVERAGE RATIO

=
2012
O.P.
743680

C
CCC

DAYS OF IN

2
D.O.I

Working Capital

=
2012
C.A.
1,200,000

CURRENT RATIO (CR)

=
2012
C.A.
80,848,603
1.1987304328

QUICK RATIO (QR)

Q.R.

CASH RATIO (CR)

C.A.
80,848,603

=
=

=
2012

C.R.

GROSS PROFIT MARGIN

CASH
306,770

=
=

=
2012
G.P.

11,251,861

OPERATING PROFIT MARGIN

2012
O.P.

18,417,660

NET PROFIT MARGIN

=
2012
N.P.

6,071,287

INVENTORY TURNOVER RATIO

=
2012
C.O.S.

89,252,443
D.O.I

CREDITORS TURNOVER RATIO

=
2012
PURCHASES

D.O.C

DEBTOR TURNOVER RATIO

=
2012
SALES

D.O.D

DEBT TO EQUITY

=
2012
L.T.DEBT

2012
T.DEBT

INTEREST COVERAGE RATIO

=
2012
O.P.

C
CCC

DAYS OF IN

2
D.O.I

Working Capital

=
2012
C.A.

CURRENT RATIO (CR)

=
2012
C.A.
#DIV/0!

QUICK RATIO (QR)

2
C.A.
Q.R.

=
=

CASH RATIO (CR)

=
2012

CASH
C.R.

GROSS PROFIT MARGIN

=
=

=
2012
G.P.

OPERATING PROFIT MARGIN

=
2012
O.P.

NET PROFIT MARGIN

=
2012
N.P.

INVENTORY TURNOVER RATIO

=
2012
C.O.S.

D.O.I

CREDITORS TURNOVER RATIO

=
2012
PURCHASES

D.O.C

DEBTOR TURNOVER RATIO

=
2012
SALES

D.O.D

DEBT TO EQUITY

=
2012
L.T.DEBT

2012
T.DEBT

INTEREST COVERAGE RATIO

=
2012
O.P.

C
CCC

DAYS OF IN

2
D.O.I

Working Capital

=
2012
C.A.

CURRENT RATIO (CR)

=
2012
C.A.
#DIV/0!

QUICK RATIO (QR)

2
C.A.
Q.R.

CASH RATIO (CR)

=
=

=
2012

CASH
C.R.

=
=

GROSS PROFIT MARGIN

=
2012
G.P.

OPERATING PROFIT MARGIN

=
2012
O.P.

NET PROFIT MARGIN

=
2012
N.P.

INVENTORY TURNOVER RATIO

=
2012
C.O.S.

D.O.I

CREDITORS TURNOVER RATIO

=
2012
PURCHASES

D.O.C

DEBTOR TURNOVER RATIO

=
2012
SALES

D.O.D

DEBT TO EQUITY

=
2012
L.T.DEBT

2012
T.DEBT

INTEREST COVERAGE RATIO

=
2012
O.P.

C
CCC

DAYS OF IN

CCC

DAYS OF IN

2
D.O.I

Working Capital

=
2012
C.A.

10

CURRENT RATIO (CR)

=
2012
C.A.

#DIV/0!

QUICK RATIO (QR)

2
C.A.
Q.R.

CASH RATIO (CR)

=
=

=
2012

CASH
C.R.

GROSS PROFIT MARGIN

=
=

=
2012
G.P.

OPERATING PROFIT MARGIN

=
2012
O.P.

NET PROFIT MARGIN

=
2012
N.P.

INVENTORY TURNOVER RATIO

=
2012
C.O.S.

D.O.I

CREDITORS TURNOVER RATIO

=
2012
PURCHASES

D.O.C

DEBTOR TURNOVER RATIO

=
2012
SALES

D.O.D

DEBT TO EQUITY

DEBT TO EQUITY

=
2012
L.T.DEBT

2012
T.DEBT

INTEREST COVERAGE RATIO

=
2012
O.P.

C
CCC

DAYS OF IN

2
D.O.I

Working Capital

=
2012
C.A.

Maple Leaf Cement Ltd

LIQUIDITY RATIOS
YEAR 2012,2013 & 2014

RUPEES (000)
CURRENT ASSETS/CURRENT LIABITIES
2012
C.L.

2013
C.L.

C.A.
10,604,368

2014
C.A.

6,682,906

0.5550623102

8,568,551

7,145,445

0.7799342036

1.0018048188

CURRENT ASSETS-STOCKS/CURRENT LIABITIES


2012
STOCKS

C.L.

903,395

C.A.

10,604,368

6,682,906

2013
STOCKS
938,899

0.6703592008

0.4698714718

CASH/CURRENT LIABILITIES
2012

2013

C.L.

CASH

10,604,368

0.0436825655

2014

C.L.

523,540

8,568,551

0.061100179

CASH
206,844

0.0289999176

PROFITABILITY RATIOS
YEAR 2010,2011 & 2012

RUPEES (000)
GROSS PROFIT/SALES
2012

2013

2014

SALES

G.P.

SALES

15,461,356

G.P.

6,045,035

0.2596649996

17,357,376

6,522,985

0.3482689434

0.3438842733

OPERATING PROFIT/SALES
2012

2013

SALES

O.P.

2014

SALES

15,461,356

O.P.

4,867,267

0.1807494116

17,357,376

5,055,173

0.2804149083

0.2665029114

NET PROFIT/SALES
2012

2013

SALES

N.P.

2014

SALES

15,461,356

N.P.

3,224,695

0.032092528

17,357,376

2,830,174

0.1857824017

0.149203521

ACTIVITY RATIOS
COST OF SALES/AVG. INVENTORY
2012

2013

AVG.INV.

C.O.S.

486,380

2014

AVG.INV.

456,367

11,312,341

23.5342386611

24.7878155081

C.O.S.
12,445,562

21.0993225465

PURCHASES/AVG. CREDITORS
2012
AVG. CREDITOR

2237817.5
0.2089790611

2013
PURCHASES

2014

AVG. CREDITOR
594,388

0.8886038442

SALES/AVG. DEBTOR

668901

PURCHASES
707,552

2.2348452306

2012

2013

AVG. DEBTOR

SALES

2014

AVG. DEBTOR

568,017
27.2198825035

666937.5

17,357,376

SALES
18,968,547

26.0254911442

23.7555074231

SOLVENCY RATIOS
LONG TERM DEBT/EQUITY
2012

2013

EQUITY

L.T.DEBT
3,828,861

2014

EQUITY

L.T.DEBT
6,770,913
10,137,641

11,981,790

3.394203916

1.769597394

1.0852727195

2012

2013

2014

EQUITY

T.DEBT

12,630,829

EQUITY

23373749

T.DEBT

9,341,100

33177194

EBIT/INTEREST
2012

2013

INTEREST

O.P.

39,317

2014

INTEREST

11,616,360

19,729

O.P.

8,050,549

CASH CONVERSION CYCLE(CCC)


DAYS OF INVENTORY+DAYS OF DEBTORS -DAYS OF CREDITORS
2012
D.O.D

D.O.C

D.O.I

2013
D.O.D

WORKING CAPITAL
Currennt Assets - Current Liabities
2012
C.L.

2013
C.L.

C.A.
23,167,823

14,159,838

2014
19,329,233

C.A.
21,836,727

Kohat Cement Ltd For the Year 2012-2014

LIQUIDITY RATIOS
YEAR 2012,2013 & 2014

RUPEES (000)
CURRENT ASSETS/CURRENT LIABITIES
2012
C.L.

C.A.
2,899,296

0.7996361875

2013
C.L.
4,126,166

2014
C.A.
2,294,227

1.798499451

CURRENT ASSETS-STOCKS/CURRENT LIABITIES

6,989,750

1.8914030627

2012
STOCKS

C.L.

500,326,860

2013
STOCKS

C.A.

2,899,296

4,126,166

737,325,759

CASH/CURRENT LIABILITIES
2012

2013

C.L.

2014

CASH
2,899,296

C.L.

624,157,914

44.2195608865

2,294,227

CASH
1,855,340,409

272.0558663114

502.0489333485

PROFITABILITY RATIOS
YEAR 2010,2011 & 2012

RUPEES (000)
GROSS PROFIT/SALES
2012

2013

SALES

G.P.
9,316,380,873

SALES
4,360,866,943

0.306170782

2014
11,297,213,012

G.P.
4,806,699,854

0.3860126332

0.3765332984

OPERATING PROFIT/SALES
2012

2013

SALES

O.P.
9,316,380,873

0.1782356689

2014

SALES
2,632,632,555

O.P.
11,297,213,012

5,853,907

0.2330338069

NET PROFIT/SALES
2012

2013

2014

SALES

N.P.

SALES

11,523,050

2,097,067

N.P.

15,967,900

2,625,994

ACTIVITY RATIOS
COST OF SALES/AVG. INVENTORY
2012

2013

AVG.INV.

C.O.S.

477,668

2014

AVG.INV.

10,887,427

C.O.S.

490,546

11,448,142

PURCHASES/AVG. CREDITORS
2012

2013

AVG. CREDITOR

PURCHASES

173198

2014

AVG. CREDITOR

1,483,438

PURCHASES

67511

1,725,648

SALES/AVG. DEBTOR
2012

2013

AVG. DEBTOR

32120

SALES

2014

AVG. DEBTOR

15,967,900

102901

SALES

17,532,277

SOLVENCY RATIOS
LONG TERM DEBT/EQUITY
2012

2013

EQUITY

13,905,105

L.T.DEBT

7,924,264

2014

EQUITY

15,936,361

L.T.DEBT

5,362,998

2012

2013

EQUITY

T.DEBT

13,905,105

2014

EQUITY

14368688

T.DEBT

15,936,361

13593145

EBIT/INTEREST
2012

2013

INTEREST

EBIT

1,825,445

2014

INTEREST

4,597,673

1,512,148

EBIT

3,467,361

CASH CONVERSION CYCLE(CCC)


DAYS OF INVENTORY+DAYS OF DEBTORS -DAYS OF CREDITORS
2012
D.O.D

D.O.C

D.O.I

2013
D.O.D

WORKING CAPITAL
Currennt Assets - Current Liabities
2012

2013

2014

C.L.

C.A.
5,494,173

C.L.
5,039,090

C.A.
4,409,430

5,188,357

Fauji Fertilizer Limited For the Year 2012-2014

LIQUIDITY RATIOS
YEAR 2012,2013 & 2014

RUPEES (000)
CURRENT ASSETS/CURRENT LIABITIES
2012
C.L.

2013
C.L.

C.A.
26,817,489

26,327,696

1.154265226

2014
C.A.
34,319,438

35,883,228

0.7671365714

0.6667501454

CURRENT ASSETS-STOCKS/CURRENT LIABITIES


2012
STOCKS
442,139

C.L.

C.A.

26,817,489

26,327,696

1.137778261

2013
STOCKS
301,957

2.137778261

CASH/CURRENT LIABILITIES
2012

2013

C.L.
26,817,489

0.1397831094

CASH

2014

C.L.

1,361,651

0.0396757954

34,319,438

CASH
197,106
0.0036624479

PROFITABILITY RATIOS
YEAR 2010,2011 & 2012

RUPEES (000)
GROSS PROFIT/SALES
2012

2013

SALES

G.P.

2014

SALES

74,322,612

G.P.

34,532,039

0.7241147956

74,480,611

31,103,438

0.4636379661

0.3828577844

OPERATING PROFIT/SALES
2012

2013

SALES

O.P.

2014

SALES

74,322,612

O.P.

34,532,039

1.0930749716

74,480,611

31,103,438

0.4636379661

0.3828577844

NET PROFIT/SALES
2012

2013

SALES

N.P.

2014

SALES

74,322,612

N.P.

20,134,548

0.2803954603

74,480,611

18,170,760

0.2703327447

0.2236671366

ACTIVITY RATIOS
COST OF SALES/AVG. INVENTORY
2012

2013

AVG.INV.

C.O.S.
539531

71.0327321322

2014

AVG.INV.
39,948,572

372,048

107.3747795983

C.O.S.
50,136,749

78.1124493362

PURCHASES/AVG. CREDITORS
2012

2013

AVG. CREDITOR

PURCHASES

13783920

2014

AVG. CREDITOR

3,369,182

PURCHASES

18841002

3,222,697

SALES/AVG. DEBTOR
2012

2013

AVG. DEBTOR

SALES

74537

2014

AVG. DEBTOR

37,890,688

SALES

76786

43,422,187

SOLVENCY RATIOS
LONG TERM DEBT/EQUITY
2012

2013

EQUITY

L.T.DEBT

10,054,273

EQUITY

7,126,994

2012

2014
L.T.DEBT

10,715,210

5,476,993

2013

EQUITY

T.DEBT

10,054,273

2014

EQUITY

13330343

T.DEBT

10,715,210

14121927

EBIT/INTEREST
2012

2013

INTEREST

902,503

OP

2014

INTEREST

2,174,140

784,904

OP

2,173,669

CASH CONVERSION CYCLE(CCC)


DAYS OF INVENTORY+DAYS OF DEBTORS -DAYS OF CREDITORS
2012
D.O.D

D.O.C

2013
D.O.D

D.O.I

WORKING CAPITAL
Currennt Assets - Current Liabities
2012
C.L.

2013
C.L.

C.A.
4,441,432

8,012,194

2014
C.A.
4,655,356

Hub Power For the Year 2012-2014

LIQUIDITY RATIOS

9,485,552

YEAR 2012,2013 & 2014

RUPEES (000)
CURRENT ASSETS/CURRENT LIABITIES
2012
C.L.

2013
C.L.

C.A.

151,205,000
1.0385899937

2014

51,053,827

43,128,887

C.A.
89,439,000

CURRENT ASSETS-STOCKS/CURRENT LIABITIES


2012
STOCKS

C.L.
151,205,000

1774000

2013
STOCKS
4,247,498

C.A.
51,053,827

CASH/CURRENT LIABILITIES
2012

2013

C.L.

2014

CASH
17,068,953

151205000

C.L.
43,128,887

CASH
2676000

PROFITABILITY RATIOS
YEAR 2010,2011 & 2012

RUPEES (000)
GROSS PROFIT/SALES
2012
SALES
174712000

2013
G.P.

2014

SALES

16,318,057

165,861,776

G.P.
11736000

OPERATING PROFIT/SALES
2012

2013

SALES

O.P.

2014

SALES

174712000

15,936,962

O.P.

165,861,776

11158000

NET PROFIT/SALES
2012

2013

SALES

N.P.

2014

SALES

174712000

9,387,880

N.P.

165,861,776

6549000

ACTIVITY RATIOS
COST OF SALES/AVG. INVENTORY
2012

2013

AVG.INV.

C.O.S.

887,120

2014

AVG.INV.

149,543,719

2,123,749

C.O.S.

150,071,000

PURCHASES/AVG. CREDITORS
2012

2013

AVG. CREDITOR

62478417

PURCHASES

2014

AVG. CREDITOR

24,799,191

PURCHASES

16150480

79,879,000

SALES/AVG. DEBTOR
2012

2013

AVG. DEBTOR

2917500

SALES

165,861,776

2014

AVG. DEBTOR

3963000

SALES

161807000

SOLVENCY RATIOS
LONG TERM DEBT/EQUITY
2012

2013

EQUITY

L.T.DEBT

30,767,000

EQUITY

23,551,000

2012

2014
L.T.DEBT

32,633,000

20,034,000

2013

EQUITY

T.DEBT

30,767,000

2014

EQUITY

66680000

T.DEBT

32,633,000

104387000

OPERATING PROFIT/INTEREST
2012

2013

INTEREST

O.P.

7,083,000

2014

INTEREST

15,937,000

6,547,000

O.P.

11,158,000

CASH CONVERSION CYCLE(CCC)


DAYS OF INVENTORY+DAYS OF DEBTORS -DAYS OF CREDITORS
2012
D.O.D

D.O.C

D.O.I

2013
D.O.D

WORKING CAPITAL
Currennt Assets - Current Liabities
2012
C.L.

2013
C.L.

C.A.
151,205,000

51,054,000

2014
43,129,000

C.A.
89,439,000

Fatima Fertilizers For the Year 2012-2014

LIQUIDITY RATIOS
YEAR 2012,2013 & 2014

RUPEES (000)
CURRENT ASSETS/CURRENT LIABITIES
2012
C.L.

2013
C.L.

C.A.

12,272,000
0.6786994785

11,564,000

2014
15,275,000

C.A.
14,169,000

CURRENT ASSETS-STOCKS/CURRENT LIABITIES


2012
STOCKS

C.L.

C.A.

2013
STOCKS

2,508,000

12,272,000

11,564,000

2702000

CASH/CURRENT LIABILITIES
2012

2013

C.L.
12,272,000

CASH
238,000

2014

C.L.
15,275,000

CASH
949,000

PROFITABILITY RATIOS
YEAR 2010,2011 & 2012

RUPEES (000)
GROSS PROFIT/SALES
2012

2013

SALES

G.P.

29,519,000

2014

SALES

19,783,000

G.P.

33,496,000

21,461,000

OPERATING PROFIT/SALES
2012

2013

SALES

O.P.

29,519,000

2014

SALES

17,254,000

O.P.

33,496,000

18,666,000

NET PROFIT/SALES
2012

2013

SALES

N.P.

29,519,000

2014

SALES

8,022,000

N.P.

33,496,000

9,258,000

ACTIVITY RATIOS
COST OF SALES/AVG. INVENTORY
2012

2013

AVG.INV.

1,254,000

C.O.S.

2014

AVG.INV.

13,713,000

1,351,000

C.O.S.

14,708,000

PURCHASES/AVG. CREDITORS
2012
AVG. CREDITOR

2013
PURCHASES

AVG. CREDITOR

2014
PURCHASES

6,651,000

2,681,000

SALES/AVG. DEBTOR
2012
AVG. DEBTOR

2013
SALES

AVG. DEBTOR

2014
SALES

SOLVENCY RATIOS
LONG TERM DEBT/EQUITY
2012
EQUITY

2012

2013
L.T.DEBT

EQUITY

2013

2014
L.T.DEBT

2014

EQUITY

T.DEBT

EQUITY

T.DEBT

OPERATING PROFIT/INTEREST
2012

2013

INTEREST

O.P.

2014

INTEREST

O.P.

CASH CONVERSION CYCLE(CCC)


DAYS OF INVENTORY+DAYS OF DEBTORS -DAYS OF CREDITORS
2012
D.O.D

D.O.C

2013
D.O.D

D.O.I

WORKING CAPITAL
Currennt Assets - Current Liabities
2012
C.L.

C.A.

2013
C.L.

2014
C.A.

Dawood Hercules For the Year 2012-2014

LIQUIDITY RATIOS
YEAR 2012,2013 & 2014

RUPEES (000)
CURRENT ASSETS/CURRENT LIABITIES
2012
C.L.

2013
C.L.

C.A.

3,572,000
0.3359462486

2,665,000

2014
C.A.
3,847,000

1,539,000

CURRENT ASSETS-STOCKS/CURRENT LIABITIES


2012
STOCKS
52000

C.L.
3,572,000

C.A.
2,665,000

2013
STOCKS
72000

CASH/CURRENT LIABILITIES
2012

2013

C.L.
3,572,000

CASH
143,000

2014

C.L.
3,847,000

CASH
128,000

PROFITABILITY RATIOS
YEAR 2010,2011 & 2012

RUPEES (000)
GROSS PROFIT/SALES
2012

2013

SALES

G.P.

2014

SALES

789,000

4602420

G.P.

4,840,000

274,000

OPERATING PROFIT/SALES
2012

2013

SALES

O.P.

2014

SALES

4602420

294,000

O.P.

4,840,000

370,000

NET PROFIT/SALES
2012

2013

SALES

N.P.

2014

SALES

4602420

3,604,000

N.P.

4,840,000

2,975,000

ACTIVITY RATIOS
COST OF SALES/AVG. INVENTORY
2012
AVG.INV.

2013
C.O.S.

AVG.INV.

4,051,000

2014
C.O.S.

3,397,000

PURCHASES/AVG. CREDITORS
2012
AVG. CREDITOR

2013
PURCHASES

2014

AVG. CREDITOR

PURCHASES

SALES/AVG. DEBTOR
2012
AVG. DEBTOR

2013
SALES

2014

AVG. DEBTOR

SALES

4,840,000

3,670,000

SOLVENCY RATIOS
LONG TERM DEBT/EQUITY
2012
EQUITY

2013
L.T.DEBT

2012
EQUITY

2014

EQUITY

L.T.DEBT

2013
T.DEBT

2014

EQUITY

T.DEBT

OPERATING PROFIT/INTEREST
2012
INTEREST
914560

2013
O.P.

2014

INTEREST

294,000

850,000

O.P.

370,000

CASH CONVERSION CYCLE(CCC)


DAYS OF INVENTORY+DAYS OF DEBTORS -DAYS OF CREDITORS
2012
D.O.D

D.O.C

2013
D.O.D

D.O.I

WORKING CAPITAL
Currennt Assets - Current Liabities
2012
C.L.
582450

2013
C.L.

C.A.
2,665,000

2014
C.A.
3,847,000

Kot Addu Power Company Limited For the Year 2012-2014

LIQUIDITY RATIOS
YEAR 2012,2013 & 2014

RUPEES (000)

1,539,000

CURRENT ASSETS/CURRENT LIABITIES


2012
C.L.

2013
C.L.

C.A.

67,445,191
1.1987304328

44,882,865

2014
30,525,301

C.A.
79,357,779

CURRENT ASSETS-STOCKS/CURRENT LIABITIES


2012
STOCKS
4,239,457

C.L.
67,445,191

2013
STOCKS
4,198,262

C.A.
44,882,865

CASH/CURRENT LIABILITIES
2012

2013

C.L.
67,445,191

CASH
354,935

2014

C.L.
30,525,301

CASH
3,330,435

PROFITABILITY RATIOS
YEAR 2010,2011 & 2012

RUPEES (000)
GROSS PROFIT/SALES
2012

2013

SALES

G.P.

100,504,304

2014

SALES

13,560,555

OPERATING PROFIT/SALES

G.P.

97,705,313

12,204,049

2012

2013

SALES

O.P.

2014

SALES

100,504,304

18,904,322

O.P.

97,705,313

15,880,470

NET PROFIT/SALES
2012

2013

SALES

N.P.

2014

SALES

100,504,304

7,353,981

N.P.

97,705,313

7,729,844

ACTIVITY RATIOS
COST OF SALES/AVG. INVENTORY
2012
AVG.INV.

2013
C.O.S.

AVG.INV.

84,144,758

2014
C.O.S.

101,001,998

PURCHASES/AVG. CREDITORS
2012
AVG. CREDITOR

2013
PURCHASES

AVG. CREDITOR

2014
PURCHASES

SALES/AVG. DEBTOR
2012
AVG. DEBTOR

2013
SALES

AVG. DEBTOR

2014
SALES

SOLVENCY RATIOS
LONG TERM DEBT/EQUITY
2012

2013

EQUITY

L.T.DEBT

2012

2014

EQUITY

L.T.DEBT

2013

EQUITY

T.DEBT

2014

EQUITY

T.DEBT

OPERATING PROFIT/INTEREST
2012

2013

INTEREST

O.P.

2014

INTEREST

O.P.

CASH CONVERSION CYCLE(CCC)


DAYS OF INVENTORY+DAYS OF DEBTORS -DAYS OF CREDITORS
2012
D.O.D

D.O.C

D.O.I

2013
D.O.D

WORKING CAPITAL
Currennt Assets - Current Liabities
2012
C.L.

2013
C.L.

C.A.

2014
C.A.

K Electric For the Year 2012-2014

LIQUIDITY RATIOS
YEAR 2012,2013 & 2014

RUPEES (000)
CURRENT ASSETS/CURRENT LIABITIES
2012
C.L.

2013
C.L.

C.A.

2014
C.A.

#DIV/0!

CURRENT ASSETS-STOCKS/CURRENT LIABITIES


2012
STOCKS

C.L.

C.A.

2013
STOCKS

CASH/CURRENT LIABILITIES
2012

2013

C.L.

CASH

2014

C.L.

CASH

PROFITABILITY RATIOS
YEAR 2010,2011 & 2012

RUPEES (000)
GROSS PROFIT/SALES
2012
SALES

2013
G.P.

SALES

2014
G.P.

OPERATING PROFIT/SALES
2012
SALES

2013
O.P.

SALES

2014
O.P.

NET PROFIT/SALES
2012
SALES

2013
N.P.

SALES

2014
N.P.

ACTIVITY RATIOS
COST OF SALES/AVG. INVENTORY
2012
AVG.INV.

2013
C.O.S.

AVG.INV.

2014
C.O.S.

PURCHASES/AVG. CREDITORS
2012
AVG. CREDITOR

2013
PURCHASES

AVG. CREDITOR

2014
PURCHASES

SALES/AVG. DEBTOR
2012
AVG. DEBTOR

2013
SALES

AVG. DEBTOR

2014
SALES

SOLVENCY RATIOS
LONG TERM DEBT/EQUITY
2012
EQUITY

2013
L.T.DEBT

2012
EQUITY

EQUITY

2014
L.T.DEBT

2013
T.DEBT

EQUITY

2014
T.DEBT

OPERATING PROFIT/INTEREST
2012

2013

INTEREST

O.P.

2014

INTEREST

O.P.

CASH CONVERSION CYCLE(CCC)


DAYS OF INVENTORY+DAYS OF DEBTORS -DAYS OF CREDITORS
2012
D.O.D

D.O.C

2013
D.O.D

D.O.I

WORKING CAPITAL
Currennt Assets - Current Liabities
2012
C.L.

C.A.

2013
C.L.

2014
C.A.

Engro Coporation For the Year 2012-2014

LIQUIDITY RATIOS
YEAR 2012,2013 & 2014

RUPEES (000)
CURRENT ASSETS/CURRENT LIABITIES
2012
C.L.

2013
C.L.

C.A.

2014
C.A.

#DIV/0!

CURRENT ASSETS-STOCKS/CURRENT LIABITIES


2012
STOCKS

C.L.

C.A.

2013
STOCKS

CASH/CURRENT LIABILITIES
2012

2013

C.L.

CASH

2014

C.L.

PROFITABILITY RATIOS
YEAR 2010,2011 & 2012

RUPEES (000)

CASH

GROSS PROFIT/SALES
2012
SALES

2013
G.P.

SALES

2014
G.P.

OPERATING PROFIT/SALES
2012
SALES

2013
O.P.

SALES

2014
O.P.

NET PROFIT/SALES
2012
SALES

2013
N.P.

SALES

2014
N.P.

ACTIVITY RATIOS
COST OF SALES/AVG. INVENTORY
2012
AVG.INV.

2013
C.O.S.

AVG.INV.

2014
C.O.S.

PURCHASES/AVG. CREDITORS
2012
AVG. CREDITOR

2013
PURCHASES

AVG. CREDITOR

2014
PURCHASES

SALES/AVG. DEBTOR
2012

2013

AVG. DEBTOR

SALES

AVG. DEBTOR

2014
SALES

SOLVENCY RATIOS
LONG TERM DEBT/EQUITY
2012
EQUITY

2013
L.T.DEBT

2012
EQUITY

EQUITY

2014
L.T.DEBT

2013
T.DEBT

EQUITY

2014
T.DEBT

OPERATING PROFIT/INTEREST
2012
INTEREST

2013
O.P.

INTEREST

CASH CONVERSION CYCLE(CCC)


DAYS OF INVENTORY+DAYS OF DEBTORS -DAYS OF CREDITORS

2014
O.P.

DAYS OF INVENTORY+DAYS OF DEBTORS -DAYS OF CREDITORS


2012
D.O.D

D.O.C

2013
D.O.D

D.O.I

WORKING CAPITAL
Currennt Assets - Current Liabities
2012
C.L.

C.A.

2013
C.L.

2014
C.A.

Pakistan Petrolium For the Year 2012-2014

LIQUIDITY RATIOS
YEAR 2012,2013 & 2014

RUPEES (000)
CURRENT ASSETS/CURRENT LIABITIES
2012
C.L.

C.A.

2013
C.L.

2014
C.A.

#DIV/0!

CURRENT ASSETS-STOCKS/CURRENT LIABITIES


2012
STOCKS

C.L.

2013
STOCKS

C.A.

CASH/CURRENT LIABILITIES
2012

2013

C.L.

CASH

2014

C.L.

CASH

PROFITABILITY RATIOS
YEAR 2010,2011 & 2012

RUPEES (000)
GROSS PROFIT/SALES
2012
SALES

2013
G.P.

SALES

2014
G.P.

OPERATING PROFIT/SALES
2012
SALES

2013
O.P.

SALES

2014
O.P.

NET PROFIT/SALES
2012
SALES

2013
N.P.

SALES

2014
N.P.

ACTIVITY RATIOS
COST OF SALES/AVG. INVENTORY
2012
AVG.INV.

2013
C.O.S.

AVG.INV.

2014
C.O.S.

PURCHASES/AVG. CREDITORS
2012
AVG. CREDITOR

2013
PURCHASES

AVG. CREDITOR

2014
PURCHASES

SALES/AVG. DEBTOR
2012
AVG. DEBTOR

2013
SALES

AVG. DEBTOR

SOLVENCY RATIOS
LONG TERM DEBT/EQUITY

2014
SALES

LONG TERM DEBT/EQUITY


2012

2013

EQUITY

L.T.DEBT

2012

2014

EQUITY

L.T.DEBT

2013

EQUITY

T.DEBT

2014

EQUITY

T.DEBT

OPERATING PROFIT/INTEREST
2012

2013

INTEREST

O.P.

2014

INTEREST

O.P.

CASH CONVERSION CYCLE(CCC)


DAYS OF INVENTORY+DAYS OF DEBTORS -DAYS OF CREDITORS
2012
D.O.D

D.O.C

D.O.I

2013
D.O.D

WORKING CAPITAL
Currennt Assets - Current Liabities
2012
C.L.

C.A.

2013
C.L.

2014
C.A.

2014
C.L.
7,132,572

1.0018048188

013
C.L.
8,568,551

3592008

C.A.
7,145,445

2014
STOCKS
1,151,460

C.L.
7,132,572

0.8403679626

2014

C.L.
7,132,572

0.0289999176

GROSS PROFIT MARGIN

2014

SALES
18,968,547

0.3438842733

OPERATING PROFIT MARGIN

2014
SALES
18,968,547

0.2665029114

NET PROFIT MARGIN

2014
SALES
18,968,547

0.149203521

2014
AVG.INV.

589,856

21.0993225465

2014
AVG. CREDITOR

316600
2.2348452306

2014
AVG. DEBTOR

798490.5
23.7555074231

2014
EQUITY

9,341,100
1.0852727195

2014
EQUITY

9,341,100

2014
INTEREST

17,633

013
D.O.C

D.O.I

2014
D.O.D

D.O.C

2014
C.L.
19,900,389

2014
C.L.
3,695,537

1.8914030627

013
C.L.
2,294,227

C.A.

2014
STOCKS

6,989,750 469,501,350

C.L.
3,695,537

6989622.9544989

2014

C.L.
3,695,537

502.0489333485

GROSS PROFIT MARGIN

2014
SALES
12,765,670,059

0.3765332984

OPERATING PROFIT MARGIN

2014
SALES

17,532,277

NET PROFIT MARGIN

2014

SALES

17,532,277

2014
AVG.INV.

704,553

2014
AVG. CREDITOR

85231

2014
AVG. DEBTOR

290107

2014
EQUITY

15,788,187

2014
EQUITY

15,788,187

2014
INTEREST

1,042,144

013
D.O.C

2014

D.O.I

2014
D.O.D

D.O.C

C.L.
4,482,506

2014
C.L.
53,818,103

0.6667501454

013
C.L.
34,319,438

778261

C.A.
35,883,228

2014
STOCKS
981,750

3.137778261

2014

C.L.
53,818,103

0.0036624479

C.L.
53,818,103

GROSS PROFIT MARGIN

2014
SALES
81,240,187

0.3828577844

OPERATING PROFIT MARGIN

2014
SALES
81,240,187

0.3828577844

NET PROFIT MARGIN

2014
SALES
81,240,187

0.2236671366

2014
AVG.INV.

641,854

78.1124493362

2014
AVG. CREDITOR

29879279.5

2014
AVG. DEBTOR

47981

2014
EQUITY

11,577,787

2014
EQUITY

11,577,787

2014
INTEREST

1,246,888

013
D.O.C

2014
C.L.
7,456,701

D.O.I

2014
D.O.D

D.O.C

2014
C.L.
84,353,000

013
C.L.
43,128,887

C.A.
89,439,000

2014
STOCKS
2389000

C.L.
84,353,000

2014

C.L.
84,353,000

GROSS PROFIT MARGIN

2014
SALES
161807000

OPERATING PROFIT MARGIN

2014
SALES

161807000

NET PROFIT MARGIN

2014
SALES

161807000

2014
AVG.INV.

1,194,500

2014
AVG. CREDITOR

29992042

2014
AVG. DEBTOR

2543000

2014
EQUITY

31,045,000

2014
EQUITY

31,045,000

2014
INTEREST

4,605,000

013
D.O.C

D.O.I

2014
D.O.D

D.O.C

2014
C.L.
84,353,000

2014
C.L.
14,608,000

013
C.L.

C.A.

2014
STOCKS

C.L.

15,275,000

14,169,000

2681000

14,608,000

2014

C.L.
14,608,000

GROSS PROFIT MARGIN

2014
SALES

36,169,000

OPERATING PROFIT MARGIN

2014
SALES

36,169,000

NET PROFIT MARGIN

2014
SALES

36,169,000

2014
AVG.INV.

1,340,500

2014
AVG. CREDITOR

2014
AVG. DEBTOR

2014
EQUITY

2014

EQUITY

2014
INTEREST

013
D.O.C

2014
C.L.

D.O.I

2014
D.O.D

D.O.C

2014
C.L.
2,900,000

013
C.L.
3,847,000

2014

C.L.
2,900,000

C.A.
1,539,000

2014
STOCKS
61000

C.L.
2,900,000

GROSS PROFIT MARGIN

2014
SALES

3,670,000

OPERATING PROFIT MARGIN

2014
SALES

3,670,000

NET PROFIT MARGIN

2014
SALES

3,670,000

2014
AVG.INV.

2014
AVG. CREDITOR

2014
AVG. DEBTOR

2014
EQUITY

2014
EQUITY

2014
INTEREST

890,000

013
D.O.C

2014
C.L.
2,900,000

D.O.I

2014
D.O.D

D.O.C

2014
C.L.
63,427,193

013
C.L.
30,525,301

C.A.
79,357,779

2014
STOCKS
4,128,021

C.L.
63,427,193

2014

C.L.
63,427,193

GROSS PROFIT MARGIN

2014
SALES

113,206,047

OPERATING PROFIT MARGIN

2014
SALES

113,206,047

NET PROFIT MARGIN

2014
SALES

113,206,047

2014
AVG.INV.

2014
AVG. CREDITOR

2014
AVG. DEBTOR

2014
EQUITY

2014
EQUITY

2014
INTEREST

013
D.O.C

D.O.I

2014
D.O.D

D.O.C

2014
C.L.

2014
C.L.

013
C.L.

C.A.

2014
STOCKS

C.L.

2014

C.L.

GROSS PROFIT MARGIN

2014
SALES

OPERATING PROFIT MARGIN

2014
SALES

NET PROFIT MARGIN

2014
SALES

2014
AVG.INV.

2014
AVG. CREDITOR

2014
AVG. DEBTOR

2014
EQUITY

2014
EQUITY

2014
INTEREST

013
D.O.C

2014
C.L.

D.O.I

2014
D.O.D

D.O.C

2014
C.L.

013
C.L.

C.A.

2014
STOCKS

C.L.

2014

C.L.

GROSS PROFIT MARGIN

2014
SALES

OPERATING PROFIT MARGIN

2014
SALES

NET PROFIT MARGIN

2014
SALES

2014
AVG.INV.

2014
AVG. CREDITOR

2014
AVG. DEBTOR

2014
EQUITY

2014
EQUITY

2014
INTEREST

013
D.O.C

2014
C.L.

2014
C.L.

D.O.I

2014
D.O.D

D.O.C

013
C.L.

C.A.

2014
STOCKS

C.L.

2014

C.L.

GROSS PROFIT MARGIN

2014
SALES

OPERATING PROFIT MARGIN

2014
SALES

NET PROFIT MARGIN

2014
SALES

2014
AVG.INV.

2014
AVG. CREDITOR

2014
AVG. DEBTOR

2014
EQUITY

2014
EQUITY

2014
INTEREST

013
D.O.C

D.O.I

2014
D.O.D

D.O.C

2014
C.L.

442139
760600.5

636923

Você também pode gostar