PHASE 1 RATIO

Square Pharma (2010)

NBL

NET TURNOVER
Inventories

11,462,578,410
2,207,078,082

TOTAL ASSETS
Non-Current Assets:

15,029,500,278 132,497,758,212
10,255,189,084
2,224,439,252

Gross Profit
Net Profit
Total Equity
Total Asset
Number of Shares outstanding
Dividend Paid

4,901,289,925
2,087,871,791

9,506,867,029

Gp
74,733,076,434
834,355,326
109,502,136,514
78,700,103,165

3,969,238,325
6,860,343,577

38,730,006,703

11,554,379,825 19,105,599,323
15,029,500,278 132,497,758,212

48,031,827,639

15,090,300
482,889,600

1,750,000,000
1,565,595,000

10,705,351,608

109,502,136,514
13,503,000,220
12,791,086,003

Ratios:
Asset Management Ratio:
1) Inventory Turnover Ratio
2) Total Asset Turnover ratio
3) Fixed Asset Turnover Ratio

5.193553642
0.762671958
1.117734477

0.071751154
4.273826323

89.56984405
0.682480532
0.949593119

42.75905254
18.21467838
18.06995981
13.89182443

41.75127634
72.16198098
35.90750262
5.177705396

51.82445117
14.32478378
22.28803719
9.776386059

138.36
32
11.92

15.55
0.894625714
7.94

7.93

Profitability Ratio:
1) Gross Profit Margin
2) Net Profit Margin
3) Return On Equity
4) Return On Asset

Stock Market Ratios:

1) Earnings Per Share (EPS)
2) Dividend Per Share (DPS)
3) P/E Ratio (According to DSE 2011)

0.947277331
30.9962169

PHASE 1 RATIO CALCULATIONS

Bata Shoe
5,663,090,394
1,701,382,223
3,056,956,615
752,035,971

2,045,579,158
543,970,530
1,322,457,853
3,056,956,615

Beximco Pharmaceuticals
6,490,847,353
1,983,809,444

Lafarge

MI cement

Bedl

Amcl(pran)

5,655,374 3,127,352,627
1,146,423 352,650,104

514,540,000 ###########
8,522,606
491757780

21,372,399,509 17,914,804 2,282,435,892

15,180,731,678 15,597,208 1,147,167,252

2,192,104,003 ###########

19,175,453

422,432,100

701,546,367
332,107,924

269,190,000
102,053,354

269,473,829
43,593,724

15,974,086,451 2,768,479 1,335,997,883

21,372,399,509 17,914,804 2,282,435,892

702,053,354

380,067,341

3,173,207,099
1,051,648,808

577,158
-1638445

13,680,000
328,770,555

209,806,509
219,825

3.328523313
1.852525602
7.530345106

3.271910703 4.9330605
0.303702322 0.3156816
0.427571443 0.3625889

8.868146051
1.370182023
2.726152286

60.37355241 2.450709246
0.234724265 1.080194951
26.83326438 2.852897159

36.1212521
9.605542065
41.13329803
17.7945126

48.88740909 10.205479
16.2020265 -28.97147
6.583467613 -59.18214
4.920593065
-9.14576

22.43259557
10.61945881
24.85841694
14.55059155

52.31663233 22.36009089
19.83390096 3.617270125
14.53641001
11.47
4.655497817 3.907356925

39.76392763
24.03293531

5.012469885
0.001047751

16.42

5,806,868
0

2,192,104,003

81,342,466
60,000,000
0 436,800,000.00

-0.282156 4.082835699
0
0
26.95 -1998.005
138.078052
(take P/E from net)

1.76
7.28
41.36363636

54.49
32.32

Power grid
5,929,637,919
685483598

AB bank

Prime Bank

Mutual Trust

9,840,277,194

12,695,374,976 4,352,466,800

############ #############
############

155,222,005,259 ############

2,597,913,576
1,290,062,049

3,481,415,070
3,696,017,105

4,648,274,525 1,077,677,624
36,406,602,007 755,157,401

############ 13,866,508,216
############ #############

17,464,292,325 4,145,391,118
1.55222E+11 ############

41,901,181
983,766,870

368,611,390
490,304,794

779809558
355468750

21,195,820
0

43.81234759
21.75616904
7.386350564
1.9922023

35.37923781
37.56009137
26.65427408
2.785427348

36.61392069
286.7705922
208.4630819
23.45453658

24.76015725
17.35010135
18.21679498
1.337569271

30.78820258
23.47826115

10.02686625
1.330140108
157.6265167

3.98
0.455840463
237.3743719

35.62765682
0
19.87921921

8.650298762
0.091569536
0.115912051

29.74