Project QTB

VARIABLES
X1
X2
X3
X4
X5
X6
X7
X8
X9
X10
X11
X12
X13
X14
X15
X16
X17
COMPANY NAMES
Ghandhara Nissan Ltd
Ghani Automobile
Dewan Farooque Motors Ltd.
Indus Motors Ltd.
Adams
Habib Adm Ltd
Engo Foods
Chashma Sugar
Mirza Sugar Mills
Murree Brewery
SKF Foods
SHEEZAN LTD.
ECO Pack Ltb
MACPAC Films
Gani Glass LTD(GHGL)
Packages Ltd
Merit Packaging
EXPECTED RETURN(CAMP)
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Automobiles & Parts

Sr. #
Date
1
2
3
4
5
MPV
2010
2011
2012
2013
2014
Rp
4.92
Date
1
2
3
4
5
11289.22
2.5 -0.677018
#REF!
#REF! 11809.54 -0.954941
5.93 0.863733
#VALUE! 12359.36 -0.954494
12.87 0.774875
#VALUE! 12057.54 -1.024723
52.46 1.405152
#VALUE! 12123.15 -0.994573
Rp
Sr. #
Rp-Rpp

(Rp-Rp) Index
Rm
0.591686 (Rp-Rpp )
MPV
2010
2011
2012
2013
2014
Rp
Rp-Rpp
4.1
#REF! Rmp
GAIL
(Rp-Rp) Index
-0.982183
Rm
11289.22
1.85 -0.795801
#REF!
#REF! 11809.54 -0.954941
4.7 0.932377
#VALUE! 12359.36 -0.954494
5.15 0.091434
#VALUE! 12057.54 -1.024723
5.8 0.118861
#VALUE! 12123.15 -0.994573
Rp
0.086718 (Rp-Rpp )
#REF! Rmp
-0.982183

Sr. #
Date
1
2
3
4
5
MPV
2010
2011
2012
2013
2014
Rp
Rp-Rpp
2.28
Rm
11289.22
1.61 -0.347941
Rp
(Rp-Rp) Index
#REF!
#REF! 11809.54 -0.954941
2.69 0.513307
#VALUE! 12359.36 -0.954494
5.39 0.695004
#VALUE! 12057.54 -1.024723
8.61 0.468379
#VALUE! 12123.15 -0.994573
0.332187 (Rp-Rpp )
#REF! Rmp
-0.982183
Sr. #
Date
1
2
3
4
5
2010
2011
2012
2013
2014
MPV
Rp
Rp-Rpp
252.47
Indus Motors Ltd.

(Rp-Rp) Index
Rm
11289.22
204.11 -0.212633
#REF!
#REF! 11809.54 -0.954941
270 0.279763
#VALUE! 12359.36 -0.954494
333 0.209721
#VALUE! 12057.54 -1.024723
880.32 0.972143
#VALUE! 12123.15 -0.994573
Rp
0.312248 (Rp-Rpp )
#REF! Rmp
-0.982183
Food Producers
Adams
Sr. #
Date
1
2
3
4
5
MPV
2010
2011
2012
2013
2014
Rp
18.2
Date
1
2
3
2010
2011
2012
(Rp-Rp) Index
Rm
11289.22
18.72 0.028171
#REF!
#REF! 11809.54 -0.954941
24.31 0.261295
#VALUE! 12359.36 -0.954494
45.69 0.630992
#VALUE! 12057.54 -1.024723
22.89 -0.691179
#VALUE! 12123.15 -0.994573
Rp
Sr. #
Rp-Rpp
0.05732 (Rp-Rpp )
MPV
Rp
Rp-Rpp
12.69
13.69 0.075851
25.55 0.623972
#REF! Rmp
-0.982183
Habib Adm Ltd

(Rp-Rp) Index
Rm
11289.22
#REF!
#REF! 11809.54 -0.954941

#VALUE! 12359.36 -0.954494
4
5
2013
2014
28.11 0.095488
#VALUE! 12057.54 -1.024723
34.1 0.193172
#VALUE! 12123.15 -0.994573
Rp
Sr. #
Date
1
2
3
4
5
2010
2011
2012
2013
2014
0.247121 (Rp-Rpp )
MPV
Rp
20.08
Date
1
2
3
4
5
#REF!
#REF! 11809.54 -0.954941

#VALUE! 12359.36 -0.954494
104.44 0.062218
#VALUE! 12057.54 -1.024723
108.54 0.038506
#VALUE! 12123.15 -0.994573
0.421849 (Rp-Rpp )
MPV
2010
2011
2012
2013
2014
Date
Engo Foods
(Rp-Rp) Index
Rm
98.14 1.468445
Rp
Rp-Rpp
12.41
10.03
MPV
#REF! Rmp
CHAS
(Rp-Rp) Index
-0.982183
Rm
11289.22
7.99 -0.440312
Rp
Sr. #
-0.982183
11289.22
22.6 0.118226
Rp
Sr. #
Rp-Rpp
#REF! Rmp
#REF!
#REF! 11809.54 -0.954941
0.22739
#VALUE! 12359.36 -0.954494
10.2 0.016807
#VALUE! 12057.54 -1.024723
25.5 0.916291
#VALUE! 12123.15 -0.994573
0.180044 (Rp-Rpp )
Rp
Rp-Rpp
#REF! Rmp
(Rp-Rp) Index
-0.982183
MZSM
Rm
1
2
3
4
5
2010
2011
2012
2013
2014
6.09
11289.22
1.55 -1.368393
#REF!
#REF! 11809.54 -0.954941
5.03 1.177165
#VALUE! 12359.36 -0.954494
3.94 -0.244239
#VALUE! 12057.54 -1.024723
2.96 -0.285991
#VALUE! 12123.15 -0.994573
Rp
-0.180365 (Rp-Rpp )
#REF! Rmp
-0.982183
BEVERAGES
MUREB
Sr. #
Date
1
2
3
4
5
2010
2011
2012
2013
2014
MPV
Rp
93.94
Date
1
2
3
4
5
(Rp-Rp) Index
Rm
11289.22
64.31 -0.378941
#REF!
#REF! 11809.54 -0.954941
133.06 0.727085
#VALUE! 12359.36 -0.954494
400.02 1.100714
#VALUE! 12057.54 -1.024723
1102.5 1.013821
#VALUE! 12123.15 -0.994573
Rp
Sr. #
Rp-Rpp
0.61567 (Rp-Rpp )
MPV
2010
2011
2012
2013
2014
Rp
Rp-Rpp
1.82
(Rp-Rp) Index
-0.982183
SKF Foods
Rm
11289.22
4.44 0.891818
Rp
#REF! Rmp
#REF!
#REF! 11809.54 -0.954941
13.38 1.103107
#VALUE! 12359.36 -0.954494
11.43 -0.15752
#VALUE! 12057.54 -1.024723
8.72 -0.270622
#VALUE! 12123.15 -0.994573
0.391696 (Rp-Rpp )
#REF! Rmp
-0.982183
Sr. #
Date
1
2
3
4
5
2010
2011
2012
2013
2014
MPV
Rp
116.31
Date
1
2
3
4
5
1
2
3
4
2010
2011
2012
2013
#REF! 11809.54 -0.954941

#VALUE! 12359.36 -0.954494
735.54 0.553824
#VALUE! 12057.54 -1.024723
1207.11 0.495379
#VALUE! 12123.15 -0.994573
0.584931 (Rp-Rpp )
MPV
2010
2011
2012
2013
2014
Date
#REF!
422.75 1.345664
Rp
Rp-Rpp
2.57
#REF! Rmp
-0.982183
General Industry
ECO Pack Ltb
(Rp-Rp) Index
Rm
11289.22
3.76 0.380513
#REF!
#REF! 11809.54 -0.954941
7.75 0.723274
#VALUE! 12359.36 -0.954494
16.18 0.736083
#VALUE! 12057.54 -1.024723
15.7 -0.030115
#VALUE! 12123.15 -0.994573
Rp
Sr. #
(Rp-Rp) Index
11289.22
110.07 -0.055143
Rp
Sr. #
Rp-Rpp
SHEEZAN LTD.
Rm
0.452439 (Rp-Rpp )
MPV
Rp
Rp-Rpp
3.02
7.5 0.909646
#REF! Rmp
(Rp-Rp) Index
-0.982183
MACFL
Rm
11289.22
#REF!
#REF! 11809.54 -0.954941
24.36 1.178039
#VALUE! 12359.36 -0.954494
21.18 -0.139885
#VALUE! 12057.54 -1.024723
2014
19.1 -0.103369
Rp
Sr. #
Date
1
2
3
4
5
0.461108 (Rp-Rpp )
MPV
2010
2011
2012
2013
2014
#VALUE! 12123.15 -0.994573
Rp
Rp-Rpp
49.3
-0.982183
Gani Glass LTD(GHGL)

(Rp-Rp) Index
Rm
11289.22
41.03 -0.183621
61.45
#REF! Rmp
#REF!
#REF! 11809.54 -0.954941
0.40392
#VALUE! 12359.36 -0.954494
60 -0.023879
#VALUE! 12057.54 -1.024723
67.97 0.124722
#VALUE! 12123.15 -0.994573
Rp
0.080286 (Rp-Rpp )
#REF! Rmp
-0.982183
PKGS
Sr. #
Date
1
2
3
4
5
49
2010
2011
2012
2013
2014
MPV
Date
1
2010
Rp-Rpp
128.61
(Rp-Rp) Index
Rm
11289.22
82.72 -0.441323
#REF!
#REF! 11809.54 -0.954941
151.16 0.602877
#VALUE! 12359.36 -0.954494
272.63 0.589777
#VALUE! 12057.54 -1.024723
678.29 0.911459
#VALUE! 12123.15 -0.994573
Rp
Sr. #
Rp
0.415698 (Rp-Rpp )
MPV
24.49
Rp
Rp-Rpp
#REF! Rmp
(Rp-Rp) Index
11289.22
-0.982183
MERIT
Rm
2
3
4
5
2011
2012
2013
2014
19.35 -0.235572
Rp
#REF!
#REF! 11809.54 -0.954941
27.8 0.362344
#VALUE! 12359.36 -0.954494
17.7 -0.451471
#VALUE! 12057.54 -1.024723
21.27 0.183733
#VALUE! 12123.15 -0.994573
-0.035242 (Rp-Rpp )
#REF! Rmp
-0.982183
Rm-Rm (Rm-Rmp)(Rp-Rpp )* Beta

#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!

#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
capm
#REF!
tors Ltd.
#REF!
sum
Variance
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
m =
#REF!

#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
d Producers
Adams
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!

#REF!
#REF!
#REF!
#VALUE!
#VALUE!
#REF!
capm
#REF!
capm
#REF!
sum
Variance
m =
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!

#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!

#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
capm
#REF!
MZSM
capm
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
#REF!
BEVERAGES
MUREB
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
KF Foods
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
EEZAN LTD.
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
eral Industry
O Pack Ltb
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
capm
#REF!
MACFL
#REF!
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
capm
#REF!
sum
Variance
m =
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
ass LTD(GHGL)
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
PKGS
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
MERIT
capm
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
#REF!
companies name
Ghani Automobile
Expected Return
#REF!
x1
#REF!
x2
0
1
1
1
1
Indus Motors Ltd.
Adams
Habib Adm Ltd
#REF!
x3
#REF!
x4
#REF!
x5
#REF!
x6
1
1
1
1
Engo Foods
Chashma Sugar
Mirza Sugar M
ECO Pack Lt MACPAC Films
Murree Brewery SKF Foods SHEEZAN LT
#REF!
x7
#REF!
x8
#REF!
x9
#REF!
x10
#REF!
x11
#REF!
x12
#REF!
x13
#REF!
x14
1
1
1
1
1
1
1
1
Gani Glass LTD(GHGLPackages Ltd

#REF!
x15
Merit Packaging
#REF!
x16
#REF!
x17
0=
0 <=
0 <=
0 <=
0 <=
0 <=
0 <=
0 <=
0 <=
1
1
1
0 <=
0 <=
0 <=
0 <=
0 <=
0 <=
0 <=
0 <=
0 <=
objective function
maximum return
#REF!
total investment is not more then 100million
100000000
15000000
8000000
10000000
7000000
8000000
7000000
5000000
7000000
5000000
3000000
3000000
2000000
5000000
5000000
3000000
5000000
2000000
minimum 2% invested in each stock

maximum 20% in Beverages Sector
maximum 40% invested in automobiles & parts
maximum 20% invested in General Industry
maximum 20% invested in Food Producers
invest in Gandharrraa nissan Ltd 15%
maximum 8% invest in Ghani Automobile
Maximum 10% invest in Dewaan E Farooqi
Maximum 7% investment in Indus motors ltd
Maximum 8% in Murry Brewary
Maximum 7% investment in Sheezan Int.
Maximum 5% investment in SKF foods
Maximum
Maximum
Maximum
Maximum
Maximum
Maximum
Maximum
Maximum
Maximum
Maximum
7% invest in Engro Foods

5% invest in Habib Adam
3% investment in Adams Sugar mills
3% investment in chashma sugar mill
2% investment Mirza sugar mills
5% Eco pack Ltd
5% MACPAC
3% Ghani Glass Ltd
5% pakages Ltd
2% Merit pakages
constraints:
Raatio Dewan farooqi

Year
2014
2013
Price High
8.49
5.44
Price Average
5.72
2.88
Price Low
4.02
1.98
Earning Per Share EPS
-0.97
-2.91
Price To Earning Ratio P/E High
-8.77
-1.87
Price To Earning Ratio P/E Average
-5.92
-0.99
Price To Earning Ratio P/E Low
-4.15
-0.68
-20.71
-19.86
Price To Book Value High
-0.41
-0.27
Price To Book Value Average
-0.28
-0.14
Price To Book Value Low
-0.19
-0.1
4.67
14.67
Book Value
Return On Equity
Long Term Debt To Equity
-0.94
-2.16
-250.89
-286.91
Return On Assets
-3.1
-7.85
Dividend
N/A
N/A
-66.27
-53.5
Dividend Yield High
N/A
N/A
Dividend Yield Average
N/A
N/A
Dividend Yield Low
N/A
N/A
Enterprise Value To EBITDA High
N/A
N/A
Enterprise Value To EBITDA Average
N/A
N/A
Enterprise Value To EBITDA Low
N/A
N/A
-5.57
-5,422.86
Net Profit Margin
-10.66
-10,405.39
Operating Profit Margin
-18.62
-8,005.72
-18.5
-20.2
Cash Per Share
1.2
1.08
Dividend Cover
N/A
N/A
Payout Ratio
N/A
N/A
Return On Capital Employed
8.24
11.53
-4.77
-153.36
-18.62
-8,005.72
-7.83
-4,132.65
0.62
1.16
166.27
153.5
6.88
N/A
Asset Turnover
29.04
0.08
Sales Per Share
9.08
0.03
Price To Sales Ratio High
0.94
194.32
Price To Sales Ratio Average
0.63
102.84
Price To Sales Ratio Low
0.44
70.73
814,398,848.00
520,848,488.00
Total Debt To Equity
Equity To Assets Ratio
Gross Profit Margin
Cash Flow Per Share
Interest Cover
EBIT Margin
EBITDA Margin
Long Term Debt To Assets Ratio
Total Debt To Assets Ratio
Inventory Turnover
Enterprise Value High
Enterprise Value Average
513,633,696.54
242,389,058.00
Enterprise Value Low
328,352,504.00
144,624,696.00
Enterprise Value Per Share High
7.49
4.79
Enterprise Value Per Share Average
4.72
2.23
Enterprise Value Per Share Low
3.02
1.33
Market Capitalizaion High
923,161,848.00
591,519,488.00
Market Capitalizaion Average
622,396,696.54
313,060,058.00
Market Capitalizaion Low
437,115,504.00
215,295,696.00
Enterprise Value To Sales High
0.83
171.11
Enterprise Value To Sales Average
0.52
79.63
Enterprise Value To Sales Low
0.33
47.51
105.57
5,522.86
Effective Tax Rate
N/A
N/A
Times Interest Earned
N/A
N/A
Current Ratio
0.36
0.42
Quick Ratio
0.34
0.32
Retention Ratio
N/A
N/A
32,317.18
-0.1
COGS Inc / Dec
519.67
-12.51
Earning Growth
-66.78
43.02
4.28
11.39
20
33.33
788.21
367.43
-8.81
1.9
2014
2013
Price High
6.63
5.69
Price Average
5.38
3.82
Price Low
4.44
2.32
Sales Margin
Sales Growth
Book Value Growth

Dividend Growth
Financial Charges Inc / Dec
Long Term Debt Inc / Dec
Ghani Atuo Mobiles

Year
-0.08
-0.53
-81.98
-10.76
-66.49
-7.22
-54.9
-4.39
Book Value
1.17
3.13
5.66
1.82
4.59
1.22
3.79
0.74
-6.91
-16.89
N/A
N/A
622.61
584.09
-0.96
-2.47
N/A
N/A
13.84
14.62
Dividend Yield High
N/A
N/A
N/A
N/A
Return On Equity
Return On Assets
Dividend
Dividend Yield Low
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Gross Profit Margin
6.05
0.32
-3.25
-6.1
-5.1
-7.79
Cash Flow Per Share
0.2
0.24
Cash Per Share
0.2
0.24
Dividend Cover
N/A
N/A
Payout Ratio
N/A
N/A
N/A
N/A
Interest Cover
0.54
0.18
EBIT Margin
-5.1
-7.79
-2.99
-6.1
N/A
N/A
86.16
85.38
1.42
1.66
Asset Turnover
29.39
40.46
Sales Per Share
2.49
8.66
2.67
0.66
2.16
0.44
1.78
0.27
321,453,120.00
108,997,690.00
258,839,270.00
71,540,830.00
211,953,120.00
41,597,690.00
6.43
5.45
5.18
3.58
4.24
2.08
331,500,000.00
113,800,000.00
268,886,150.00
76,343,140.00
222,000,000.00
46,400,000.00
2.58
0.63
2.08
0.41
1.7
0.24
93.95
99.68
Effective Tax Rate
N/A
-8.92
N/A
N/A
Current Ratio
0.99
0.99
Quick Ratio
0.75
0.71
Retention Ratio
N/A
N/A
Sales Growth
-28.21
-52.88
COGS Inc / Dec
-32.34
-55.36
Earning Growth
-61.76
-74.41
Book Value Growth
-62.62
-14.48
20
33.33
Net Profit Margin

EBITDA Margin
Inventory Turnover

Sales Margin
Dividend Growth
-26.18
-19.86
-0.29
-3.9
2014
2013
Price High
40.82
8.6
Price Average
16.74
5.86
Price Low
7.22
3.98
3.86
0.85
10.56
10.08
4.33
6.87
1.87
4.67
41.74
37.21
0.98
0.23
0.4
0.16
Ghandharra Nissan LTD

Year
Book Value
0.17
0.11
Return On Equity
9.26
2.29
14.66
6.02
82.85
52.13
5.06
1.51
N/A
54.69
65.73
27.7
N/A
11.95
N/A
Dividend Yield Low
4.9
N/A
N/A
N/A
N/A
N/A
N/A
N/A
17.98
12.19
6.64
2.07
Return On Assets
Dividend
Dividend Yield High
Gross Profit Margin

Net Profit Margin
12.21
5.32
Cash Flow Per Share
3.3
1.17
Cash Per Share
3.3
1.17
Dividend Cover
1.93
N/A
Payout Ratio
51.75
N/A
14.85
5.55
6.37
1.57
EBIT Margin
12.21
5.32
EBITDA Margin
14.29
8.46
8.02
3.96
45.31
34.27
3.78
6.27
Asset Turnover
76.27
72.72
Sales Per Share
58.22
41.16
0.7
0.21
0.29
0.14
Interest Cover

Inventory Turnover

0.12
0.1
1,963,835,050.00
435,349,500.00
880,054,558.32
312,189,583.16
451,751,050.00
227,437,950.00
43.64
9.67
19.56
6.94
10.04
5.05
1,837,002,050.00
387,021,500.00
753,221,558.32
263,861,583.16
324,918,050.00
179,109,950.00
0.75
0.24
0.34
0.17
0.17
0.12
Sales Margin
82.02
87.81
Effective Tax Rate
35.51
16.41
N/A
N/A
Current Ratio
1.18
1.03
Quick Ratio
0.63
0.64
Retention Ratio
48.25
100
Sales Growth
41.45
33.45
COGS Inc / Dec
32.12
29.34
Earning Growth
353.12
-144.65
12.17
2.73
20
33.33
-37.68
-26.17
78.32
-21.39
2013
2012
Price High
350.25
305
Price Average
283.24
229.18
Price Low
239.02
191.1
42.72
54.74
8.2
5.57
6.63
4.19
5.6
3.49
225.1
216.46
1.56
1.41
1.26
1.06
1.06
0.88
18.98
25.29
N/A
0.98
41.9
62.08
13.37
15.6
25
32
70.47
61.7
Book Value Growth

Dividend Growth
Indus Mottor
Year

Book Value
Return On Equity
Return On Assets
Dividend
Dividend Yield High
10.46
16.75
8.83
13.96
Dividend Yield Low
7.14
10.49
N/A
2.27
N/A
1.26
N/A
0.75
Gross Profit Margin
9.18
8.53
Net Profit Margin
5.26
5.59
7.83
5.97
Cash Flow Per Share
53.38
137.04
Cash Per Share
53.38
137.04
Dividend Cover
1.71
1.71
58.52
58.46
N/A
26.76
162.86
108.34
EBIT Margin
7.83
5.97
EBITDA Margin
9.81
7.65
N/A
0.6
Payout Ratio
Interest Cover
29.53
38.3
8.1
431.92
Asset Turnover
254.24
279.1
Sales Per Share
812.07
979.17
0.43
0.31
0.35
0.23
0.29
0.2
23,334,348,000.00
13,367,641,000.00
18,067,130,601.60
7,408,445,550.40
14,591,670,000.00
4,415,101,000.00
296.87
170.07
229.86
94.26
185.64
56.17
27,529,650,000.00
23,973,000,000.00
22,262,432,601.60
18,013,804,550.40
Inventory Turnover
18,786,972,000.00
15,020,460,000.00
0.37
0.17
0.28
0.1
0.23
0.06
Sales Margin
90.82
91.47
Effective Tax Rate
32.44
31.84
N/A
N/A
Current Ratio
2.99
2.32
Quick Ratio
1.93
2.3
41.48
41.54
Sales Growth
-17.06
24.73
COGS Inc / Dec
-17.65
22.19
Earning Growth
-21.97
56.84
Retention Ratio
Book Value Growth
3.99
20.5
Dividend Growth
-21.88
113.33
-47.79
-23.74
-29.82
-13.86
2014
2013
Price High
79.68
45.87
Price Average
30.86
29.06
Price Low
18.51
21.25
1.76
4.87
45.35
9.41
17.56
5.96
10.54
4.36
Book Value
66.93
39.58
1.19
1.16
0.46
0.73
0.28
0.54
Return On Equity
2.62
12.32
33.55
123.91
198.72
422.74
Return On Assets
0.88
2.36
Dividend
N/A
2.5
33.48
19.13
Dividend Yield High
N/A
11.76
N/A
8.6
Dividend Yield Low
N/A
5.45
9.47
5.15
4.67
4.2
3.46
3.76
Gross Profit Margin
5.31
14.99
Net Profit Margin
0.96
4.07
3.21
11.51
Cash Flow Per Share
7.17
5.23
Cash Per Share
5.81
3.87
Dividend Cover
N/A
1.95
Payout Ratio
N/A
51.29
6.6
15.55
Interest Cover
0.65
2.18
EBIT Margin
3.21
11.51
EBITDA Margin
5.54
14.77
11.23
23.7
66.52
80.87
2.48
1.16
Asset Turnover
91.82
57.85
Sales Per Share
183.59
119.68
Adams sugar mills

Year

Inventory Turnover
0.43
0.38
0.17
0.24
0.1
0.18

1,665,672,830.00
1,574,221,070.00
821,493,011.28
1,283,644,621.92
607,982,360.00
1,148,516,650.00
96.33
91.04
47.51
74.24
35.16
66.42
1,377,746,880.00
793,138,170.00
533,567,061.28
502,561,721.92
320,056,410.00
367,433,750.00
0.52
0.76
0.26
0.62
0.19
0.55
94.69
85.01
-151.11
36.75
N/A
N/A
Current Ratio
1.01
1.06
Quick Ratio
0.34
0.19
Retention Ratio
100
48.71
Sales Growth
53.39
34.78
COGS Inc / Dec
70.86
29.03
Earning Growth
-63.96
97.34
69.1
-62.87
-25
N/A
51.81
47.68
-20.5
44.69
2014
2013
Price High
41.64
30.53
Price Average
32.93
24.86
Price Low
28.11
20.59
5.31
5.18
7.84
5.89
6.2
4.8
5.29
3.97
36.33
25.89
1.15
1.18
0.91
0.96
0.77
0.8
14.63
20.03
1.65
1.93
28.11
32.24
Sales Margin
Effective Tax Rate
Book Value Growth

Dividend Growth
Habib adm ltd

Year

Book Value
Return On Equity
Return On Assets
11.42
13.21
2.5
2.5
78.06
65.98
Dividend Yield High
8.89
12.14
7.59
10.06
8.19
N/A
N/A
N/A
N/A
N/A
N/A
Gross Profit Margin
11.8
13.67
Net Profit Margin
8.81
8.82
10
10.73
Cash Flow Per Share
14.66
2.21
Cash Per Share
14.66
2.21
Dividend Cover
2.13
2.07
Payout Ratio
47.05
48.23
16.34
23.89
Interest Cover
55.44
73.15
Dividend
Dividend Yield Low
EBIT Margin
10
10.73
11.15
11.66
1.29
1.27
21.94
21.27
9.46
12.61
Asset Turnover
129.65
149.75
Sales Per Share
60.34
58.75
0.69
0.52
0.55
0.42
0.47
0.35
4,137,441,000.00
4,322,861,000.00
2,831,539,650.00
3,472,282,550.00
2,107,941,000.00
2,831,861,000.00
27.58
28.82
18.88
23.15
EBITDA Margin
Inventory Turnover
14.05
18.88
6,246,000,000.00
4,579,500,000.00
4,940,098,650.00
3,728,921,550.00
4,216,500,000.00
3,088,500,000.00
0.46
0.49
0.31
0.39
0.23
0.32
Sales Margin
88.2
86.33
13.56
16.62
N/A
N/A
Current Ratio
2.89
3.34
Quick Ratio
2.23
2.74
52.95
51.77
Effective Tax Rate
Retention Ratio
Sales Growth
2.71
24.18
COGS Inc / Dec
4.93
30.1
Earning Growth
2.51
-0.46
40.32
-4.22
N/A
N/A
31.05
-34.96
22.36
9.68
2014
2013
Price High
123.99
162.22
Price Average
105.03
120.28
91.92
80.37
1.16
0.28
106.94
585.32
90.59
433.99
79.28
289.99
Book Value
15.1
14.08
8.21
11.52
6.95
8.54
6.09
5.71
Return On Equity
7.68
1.97
57.57
80.96
121.98
124.41
Return On Assets
3.46
0.88
Dividend
N/A
N/A
45.05
44.56
Dividend Yield High
N/A
N/A
N/A
N/A
Dividend Yield Low
N/A
N/A
Book Value Growth

Dividend Growth
Engro Foods
ear
Price Low

24.02
35.7
20.58
27.04
18.2
18.8
18.83
21.57
Net Profit Margin
2.07
0.56
5.41
5.74
-2.79
0.96
Cash Per Share
0.26
0.73
Dividend Cover
N/A
N/A
Payout Ratio
N/A
N/A
12.76
11.21
1.4
1.65
EBIT Margin
5.41
5.74
EBITDA Margin
9.82
9.73
25.94
36.08
54.95
55.44

Gross Profit Margin
Cash Flow Per Share

Interest Cover
Inventory Turnover
11.64
12.29
Asset Turnover
167.42
157.58
Sales Per Share
56.13
49.78
2.21
3.26
1.87
2.42
1.64
1.61
101,518,564,040.00
131,596,746,150.00
86,986,053,415.18
99,672,782,547.30
76,933,830,320.00
69,293,958,525.00
132.43
172.88
113.47
130.94
100.36
91.03
95,050,238,040.00
123,479,025,150.00
80,517,727,415.18
91,555,061,547.30
70,465,504,320.00
61,176,237,525.00
2.36
3.47
2.02
2.63
1.79
1.83
Sales Margin
81.17
78.43
Effective Tax Rate
79.8
58.45
N/A
N/A
Current Ratio
1.27
1.72
Quick Ratio
0.78
1.06
Retention Ratio
100
100
Sales Growth
13.56
-5.67
COGS Inc / Dec
17.53
-0.44
Earning Growth
321.33
-91.87
7.24
6.59
-60
-16.67
57.59
-13.03
5.94
10.43
2014
2013
1,060.39
369.91
564.25
182.35
Price Low
275.5
101.01
41.77
31.15
25.39
11.88
13.51
5.85
6.6
3.24
284.14
249.13
3.73
1.48
1.99
0.73
0.97
0.41
Return On Equity
14.7
12.5
Book Value Growth

Dividend Growth
Murree Brawery
Year
Price High
Price Average

Book Value
3.38
4.11
16.26
15.83
Return On Assets
12.64
10.79
Dividend
86.02
86.34
Dividend Yield High
2.18
5.94
1.06
3.29
Dividend Yield Low
0.57
1.62
N/A
N/A
N/A
N/A
N/A
N/A
Gross Profit Margin
35.31
34
Net Profit Margin
18.65
16.56
24.53
23.23
Cash Flow Per Share
109.52
71.77
Cash Per Share
109.52
71.77
Dividend Cover
6.96
5.19
14.37
19.26
Payout Ratio
18.7
16.84
Interest Cover
741.3
136.91
EBIT Margin
24.53
23.23
EBITDA Margin
27.5
26.98
2.91
3.55
13.98
13.66
5.8
5.02
Asset Turnover
67.81
65.16
Sales Per Share
223.98
188.04
4.73
1.97
2.52
0.97
1.23
0.54
22,141,893,670.00
7,109,039,230.00
10,704,343,001.96
2,785,130,764.18
4,047,824,500.00
910,087,530.00
960.48
308.38
464.34
120.81
175.59
39.48
24,445,170,670.00
8,527,535,230.00
13,007,620,001.96
4,203,626,764.18
6,351,101,500.00
2,328,583,530.00
4.29
1.64
2.07
0.64
0.78
0.21
64.69
66
Effective Tax Rate
31.4
15.21
N/A
N/A
Current Ratio
4.29
4.08

Inventory Turnover
Sales Margin
Quick Ratio
3.24
2.8
Retention Ratio
85.63
80.74
Sales Growth
19.12
17.45
COGS Inc / Dec
16.75
14.63
Earning Growth
34.09
36.76
Book Value Growth
14.05
1.59
N/A
20
-34.98
36.71
17.14
9.11
Dividend Growth
Sheezan int.
Year
2013
Price High
719.67
Price Average
409.41
Price Low
189.62
34.34
20.96
11.92

Book Value
5.52
180.58
3.99
2.27
1.05
Return On Equity
19.02
3.84
73.73
Return On Assets
10.95
Dividend
10
57.56
Dividend Yield High
5.27
2.44
Dividend Yield Low
1.39
N/A
N/A
N/A
Gross Profit Margin
30.15
Net Profit Margin
4.39
7.76
Cash Flow Per Share
20.61
Cash Per Share
20.61
Dividend Cover
3.43
Payout Ratio
29.12
32.32
Interest Cover
9.62
EBIT Margin
7.76
EBITDA Margin
10.01

Inventory Turnover
2.21
42.44
5.68
Asset Turnover
249.14
Sales Per Share
781.61
0.92
0.52
0.24
5,125,595,200.00
2,873,137,322.44
1,277,432,200.00
706
395.75
175.95
5,224,804,200.00
2,972,346,322.44
1,376,641,200.00
0.9
0.51
0.23
Sales Margin
69.85
Effective Tax Rate
36.77
N/A
Current Ratio
1.65
Quick Ratio
0.56
Retention Ratio
70.88
Sales Growth
12.12
COGS Inc / Dec
10.01
Earning Growth
20.23
Book Value Growth
6.85
Dividend Growth
11.11

-13.86
-10.5
Ecopack
Year
2014
2013
Price High
25.22
8.89
Price Average
14.24
6.28
Price Low
4.75
4.4
2.51
0.11
10.07
82.93
5.68
58.58
1.9
41.05
17.61
14.02
1.43
0.63
0.81
0.45

Book Value
0.27
0.31
Return On Equity
14.23
0.76
88.31
111.07
310.42
402.97
Return On Assets
3.47
0.15
Dividend
N/A
N/A
24.37
19.88
Dividend Yield High
N/A
N/A
N/A
N/A
Dividend Yield Low
N/A
N/A
2.52
2.09
1.8
1.86
1.18
1.69
Gross Profit Margin
17.8
14.22
Net Profit Margin
2.58
0.14
11.57
8.95
-13.32
-12.51
Cash Per Share
2.34
1.06
Dividend Cover
N/A
N/A
Payout Ratio
N/A
N/A
33.85
23.3
2.09
1.36
EBIT Margin
11.57
8.95
EBITDA Margin
15.69
14.52
21.52
22.08
75.63
80.12
Inventory Turnover
13.05
11.24
Asset Turnover
134.26
109.24
Sales Per Share
97.05
77.03
0.26
0.12
0.15
0.08
0.05
0.06
883,098,940.00
537,807,530.00
630,880,112.30
477,825,634.94
412,759,750.00
434,640,800.00
38.43
23.41
27.46
20.8
17.96
18.92
579,479,940.00
204,265,530.00
327,261,112.30
144,283,634.94
109,140,750.00
101,098,800.00
0.4
0.3
0.28
0.27
0.19
0.25
Sales Margin
82.2
85.78
53.46
94.09

Cash Flow Per Share

Interest Cover
Effective Tax Rate
N/A
N/A
Current Ratio
0.65
0.57
Quick Ratio
0.45
0.4
Retention Ratio
100
100
Sales Growth
25.98
-7.89
COGS Inc / Dec
20.72
-14.7
Earning Growth
2,237.27
-104.16
25.61
4.01
N/A
-66.67
-2.48
-5.99
-3.24
2.27
2014
2013
Price High
29.62
28.84
Price Average
21.39
23.59
Price Low
16.92
17.12
-0.63
5.37
-47.3
5.37
-34.15
4.4
-27.02
3.19
11.48
13.16
2.58
2.19
1.86
1.79
1.47
1.3
Return On Equity
-5.45
40.79
66.16
40.68
187.17
143.51
Return On Assets
-1.9
16.75
Dividend
N/A
N/A
Book Value Growth

Dividend Growth
MACPAC
Year
Book Value
34.82
41.07
Dividend Yield High
N/A
N/A
N/A
N/A
Dividend Yield Low
N/A
N/A
12.64
5.15
9.82
4.35
8.29
3.38
Gross Profit Margin
9.87
17.64
-2.04
14.28
5.59
14.12
Cash Flow Per Share
0.29
0.13
Cash Per Share
0.29
0.13
Dividend Cover
N/A
N/A
Payout Ratio
N/A
N/A
9.01
28.68
Interest Cover
2.52
41.28
Net Profit Margin
EBIT Margin
5.59
14.12
EBITDA Margin
9.51
17.6
23.04
16.71
65.18
58.93
4.81
6.13
Asset Turnover
93.19
117.32
Sales Per Share
30.73
37.6
0.96
0.77
0.7
0.63
0.55
0.46
1,435,922,630.00
1,324,790,090.00
1,115,731,378.51
1,120,802,066.74
942,070,430.00
869,046,170.00
36.93
34.07
28.69
28.82
24.23
22.35
1,151,803,320.00
1,121,472,240.00
831,612,068.51
917,484,216.74
657,951,120.00
665,728,320.00
1.2
0.91
0.93
0.77
0.79
0.59
90.13
82.36
177.65
29.03
N/A
N/A
Current Ratio
0.85
0.96
Quick Ratio
0.39
0.5
Retention Ratio
N/A
100
Sales Growth
-18.26
22.3
COGS Inc / Dec
-10.54
32.89
Earning Growth
-111.67
-19.18
-12.77
41.66
N/A
-66.67
183.07
209.74
13.81
-3.65
2014
2013
Price High
75.28
72.49
Price Average
60.08
60.69
Price Low
50.01
49
7.44
7.07
10.12
10.26
8.08
8.59
6.72
6.94
58.26
50.83
Inventory Turnover

Sales Margin
Effective Tax Rate
Book Value Growth

Dividend Growth
Ghani Glass Ltd

Year

Book Value
1.29
1.43
1.03
1.19
0.86
0.96
Return On Equity
12.76
13.9
30.96
30.29
69.85
74.8
Return On Assets
7.52
7.95
Dividend
N/A
N/A
58.88
57.21
Dividend Yield High
N/A
N/A
N/A
N/A
Dividend Yield Low
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
23.94
22.48
8.98
8.4
14.37
13.14
Cash Flow Per Share
1.93
2.6
Cash Per Share
1.93
2.6
Dividend Cover
N/A
N/A
Payout Ratio
N/A
N/A
15.59
16.69
4.34
4.18
EBIT Margin
14.37
13.14
EBITDA Margin
20.74
18.86
18.23
17.33
41.12
42.79
6.17
7.96
Asset Turnover
83.65
94.65
Sales Per Share
82.78
84.09
0.91
0.86
0.73
0.72
Gross Profit Margin

Net Profit Margin

Interest Cover
Inventory Turnover
0.6
0.58
11,260,936,450.00
10,508,498,780.00
9,388,533,918.35
9,054,974,556.53
8,147,192,320.00
7,614,084,470.00
91.39
85.28
76.19
73.49
66.12
61.79
9,275,926,320.00
8,932,145,310.00
7,403,523,788.35
7,478,621,086.53
6,162,182,190.00
6,037,731,000.00
1.1
1.01
0.92
0.87
0.8
0.73

Sales Margin
76.06
77.52
Effective Tax Rate
26.7
18.43
N/A
N/A
Current Ratio
1.63
1.33
Quick Ratio
1.03
0.86
Retention Ratio
100
100
Sales Growth
-1.56
20.21
COGS Inc / Dec
-3.42
21.32
Earning Growth
5.26
-25
14.62
0.55
N/A
-66.67
11.32
320.75
7.04
1.05
Book Value Growth

Dividend Growth
Pakages ltd
2014
2013
Price High
Year
682.11
274.5
Price Average
480.95
221.12
Price Low
270.92
138.33
30.06
21.28
22.69
12.9
16
10.39
9.01
6.5
592.59
498.81
1.15
0.55
0.81
0.44
0.46
0.28
Return On Equity
5.07
4.27
9.44
13.9
19.7
26.56
Return On Assets
4.24
3.37
83.54
79.01
Dividend Yield High
3.32
5.78
1.87
3.62
Dividend Yield Low
1.32
2.91
42.03
28.47
30.53
24.01
18.52
17.1
Gross Profit Margin
14.68
13.4
Net Profit Margin
16.81
12.06
6.28
6.69
-11.97
-15.19
Cash Per Share
2.99
2.8
Dividend Cover
3.34
2.66
29.94
37.59

Book Value
Dividend

Cash Flow Per Share
Payout Ratio
1.73
2.08
Interest Cover
4.66
3.6
EBIT Margin
6.28
6.69
EBITDA Margin
9.78
6.79
7.89
10.98
16.46
20.99
6.76
7.21
Asset Turnover
25.21
27.95
Sales Per Share
178.8
176.44
3.81
1.56
2.69
1.25
1.52
0.78
62,025,530,745.00
28,774,774,750.00
45,051,846,548.87
24,270,833,640.12
27,329,524,140.00
17,284,818,235.00
735.08
341.02
533.92
287.64
323.89
204.85
57,556,100,745.00
23,162,172,750.00
40,582,416,548.87
18,658,231,640.12
22,860,094,140.00
11,672,216,235.00
4.11
1.93
2.99
1.63
1.81
1.16
85.32
86.6
Effective Tax Rate
7.75
18.16
N/A
N/A
Current Ratio
1.67
1.57
Quick Ratio
1.23
1.18
70.06
62.41
1.34
26.76
COGS Inc / Dec
-0.15
25.53
Earning Growth
41.23
20.68
Book Value Growth
18.8
36.41
Dividend Growth
12.5
77.78
-11.09
59.97
2013
2012
Price High
30.36
29.49
Price Average
22.83
20.76
Price Low
18.11
13.89
-2.19
5.54
-13.84
5.32
-10.41
3.75

Inventory Turnover
Sales Margin
Retention Ratio
Sales Growth

Merit pakaging ltd

Year
-8.26
2.51
Book Value
4.28
55.06
7.09
0.54
5.33
0.38
4.23
0.25
-51.2
10.06
312.72
208.28
641.5
410.41
Return On Assets
-6.91
1.97
N/A
N/A
13.49
19.59
Dividend Yield High
N/A
N/A
N/A
N/A
Dividend Yield Low
N/A
N/A
32.74
8.37
27.1
7.86
23.57
7.46
4.71
8.06
-6.37
1.55
0.93
4.71
-8.44
-69.99
Cash Per Share
0.02
0.24
Dividend Cover
N/A
N/A
Payout Ratio
N/A
N/A
1.8
9.91
Interest Cover
1.87
0.76
EBIT Margin
0.93
4.71
EBITDA Margin
3.88
4.82
42.17
40.81
86.51
80.41
4.6
6.13
Asset Turnover
108.48
127.07
Sales Per Share
34.46
357.12
0.88
0.08
0.66
0.06
0.53
0.04
1,763,094,586.00
682,696,421.00
1,459,335,744.06
641,294,831.12
1,269,246,861.00
608,707,181.00
43.73
143.94
36.2
135.21
31.48
128.34
1,223,936,076.00
139,868,121.00
920,177,234.06
98,466,531.12
730,088,351.00
65,878,881.00
1.27
0.4
Return On Equity
Dividend

Gross Profit Margin
Net Profit Margin
Cash Flow Per Share
Inventory Turnover

1.05
0.38
0.91
0.36
95.29
91.94
Effective Tax Rate
3.72
-6.79
N/A
N/A
Current Ratio
1.09
1.25
Quick Ratio
0.56
0.73
Retention Ratio
N/A
100
-17.98
-3.43
COGS Inc / Dec
-15
-2.02
Earning Growth
-436.48
155.76
-92.23
5.48
50
33.33
-6.01
9.66
3.37
4.51
Sales Margin
Sales Growth
Book Value Growth

Dividend Growth
2012
2011
2010
4.11
3.3
2.58
2.38
1.91
1.83
1.61
1.28
1.25
-2.04
-13.71
-4.92
-2.02
-0.24
-0.52
-1.17
-0.14
-0.37
-0.79
-0.09
-0.25
-17.83
-19.88
-8.4
-0.23
-0.17
-0.31
-0.13
-0.1
-0.22
-0.09
-0.06
-0.15
11.42
68.95
58.57
-2.18
-13.49
-59.19
-313.63
-340.6
-659.72
-5.35
-28.51
-10.51
N/A
N/A
N/A
-46.81
-41.35
-17.94
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
-6,206.53
-171.18
-14.48
-7,268.23
-691.54
-42.67
-9,447.13
-275.89
-35.39
-16.42
-20.07
-20.31
1.09
1.64
1.4
N/A
N/A
N/A
N/A
N/A
N/A
15.18
31.8
119.06
-519.81
-0.66
-47.45
-9,447.13
-275.89
-35.39
-5,157.70
-193.94
-19.66
1.02
5.58
10.62
146.81
140.83
118.34
N/A
0.25
1.79
0.07
4.12
24.62
0.03
1.98
11.52
146.67
1.66
0.22
84.85
0.96
0.16
57.45
0.65
0.11
370,975,672.00
386,196,890.00
547,287,114.00
182,614,772.39
262,141,150.89
480,810,801.88
99,137,672.00
206,470,824.00
428,952,625.00
3.41
4.34
6.15
1.68
2.95
5.4
0.91
2.32
4.82
446,901,672.00
293,611,890.00
229,551,114.00
258,540,772.39
169,556,150.89
163,074,801.88
175,063,672.00
113,885,824.00
111,216,625.00
121.75
2.19
0.53
59.93
1.49
0.47
32.54
1.17
0.42
6,306.53
271.18
114.48
-3.14
-0.75
N/A
N/A
N/A
N/A
0.42
0.44
0.52
0.32
0.32
0.39
N/A
N/A
N/A
-98.27
-82.8
-34.15
-59.83
-59.25
-50.73
-81.84
178.8
-68.53
-10.31
136.67
58.49
15.38
N/A
30
-99.94
8,198.89
-91.56
0.91
22.27
-0.81
2012
2011
5.44
6.47
3.21
4.47
2.25
2.59
-1.91
0.16
-2.85
41.03
-1.68
28.35
-1.18
16.42
36.22
38.13
0.15
0.17
0.09
0.12
0.06
0.07
-5.27
0.41
6.62
11.22
68.12
80.44
-3.14
0.23
N/A
N/A
59.48
55.42
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
9.41
9.52
-6.19
0.27
1.87
4.15
0.74
0.69
0.74
0.69
N/A
N/A
N/A
N/A
1.49
5.76
0.1
0.91
1.87
4.15
6.35
6.68
3.94
6.22
40.52
44.58
2.46
4.99
50.66
85.6
30.84
58.89
0.18
0.11
0.1
0.08
0.07
0.04
319,258,600.00
452,712,175.00
218,712,079.39
362,721,620.80
175,700,625.00
278,102,475.00
7.09
10.06
4.86
8.06
3.9
6.18
244,813,600.00
291,166,175.00
144,267,079.39
201,175,620.80
101,255,625.00
116,556,475.00
0.23
0.17
0.16
0.14
0.13
0.1
90.59
90.48
-11.99
-145.81
N/A
N/A
0.95
1.04
0.39
0.59
N/A
100
-47.62
10.3
-47.56
5.02
-1,311.33
-107.98
-5.01
6.33
15.38
N/A
-37.98
19.45
-19.56
-20.98
2011
2010
2009
301.9
270.31
198.05
242.02
198.91
116.77
207.26
108.03
51.81
34.9
43.81
17.62
8.65
6.17
11.24
6.93
4.54
6.63
5.94
2.47
2.94
179.64
160.15
131
1.68
1.69
1.51
1.35
1.24
0.89
1.15
0.67
0.4
19.43
27.36
13.45
N/A
N/A
4.89
86.84
113.01
100.89
10.22
12.69
6.7
15
15
10
52.62
46.38
49.78
7.24
13.89
19.3
6.2
7.54
8.56
4.97
5.55
5.05
N/A
N/A
2.22
N/A
N/A
-0.02
N/A
N/A
-1.8
6.63
7.84
6.14
4.45
5.73
3.66
4.76
8.73
5.47
112.11
200.46
123.81
112.11
200.46
123.81
2.33
2.92
1.76
42.98
34.24
56.75
N/A
N/A
19.19
53.02
1,467.03
78.09
4.76
8.73
5.47
6.32
8.73
7.55
N/A
N/A
2.44
45.69
52.42
50.22
10.84
11.56
9.26
229.94
221.43
183.05
785.02
764.54
481.74
0.38
0.35
0.41
0.31
0.26
0.24
0.26
0.14
0.11
14,917,141,000.00
5,490,386,000.00
6,339,264,000.00
10,210,855,960.00
-121,745,569.00
-49,434,940.20
7,478,437,000.00
-7,264,822,000.00
-5,155,200,000.00
189.79
69.85
80.65
129.91
-1.55
-0.63
95.15
-92.43
-65.59
23,729,340,000.00
21,246,366,000.00
15,566,730,000.00
19,023,054,960.00
15,634,234,431.00
9,178,031,059.80
16,290,636,000.00
8,491,158,000.00
4,072,266,000.00
0.24
0.09
0.17
0.17
N/A
N/A
0.12
-0.12
-0.14
93.37
92.16
93.86
31.61
34.32
32.3
N/A
N/A
N/A
1.84
1.67
1.69
1.38
1.31
1.28
57.02
65.76
43.25
2.68
58.71
-8.59
4.03
55.83
-5.42
-20.33
148.6
-39.54
12.17
22.25
9.11
N/A
50
-4.76
2,056.46
-86.53
861.59
-13.81
36.93
140.93
2012
2011
2010
29.6
35.66
42
23.34
26.65
27.83
18.53
20.64
21.99
5.21
5.03
3.56
5.68
7.08
11.79
4.48
5.29
7.81
3.56
4.1
6.17
27.03
23.45
19.01
1.09
1.52
2.21
0.86
1.14
1.46
0.69
0.88
1.16
19.26
21.46
18.75
N/A
N/A
3.03
28.15
11.86
20.51
14.8
18.8
15.56
2.5
2.5
1.25
76.83
87.59
82.98
13.49
12.11
5.68
10.71
9.38
4.49
8.45
7.01
2.98
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
17.6
17.67
16.2
11.01
10.53
9.03
13.55
14.02
12.19
4.24
8.15
8.72
4.24
8.15
8.72
2.08
2.01
2.85
48.01
49.67
35.08
N/A
N/A
24.56
50.37
24.24
21.02
13.55
14.02
12.19
14.66
15.13
12.19
N/A
N/A
2.52
21.62
10.39
17.02
7.91
12.35
18.53
134.46
178.43
172.27
47.31
47.78
39.46
0.63
0.75
1.06
0.49
0.56
0.71
0.39
0.43
0.56
3,803,917,000.00
4,126,862,000.00
5,079,232,000.00
2,864,502,250.00
2,775,355,850.00
2,953,803,700.00
2,143,417,000.00
1,873,862,000.00
2,077,732,000.00
25.36
27.51
33.86
19.1
18.5
19.69
14.29
12.49
13.85
4,440,000,000.00
5,349,000,000.00
6,300,000,000.00
3,500,585,250.00
3,997,493,850.00
4,174,571,700.00
2,779,500,000.00
3,096,000,000.00
3,298,500,000.00
0.54
0.58
0.86
0.4
0.39
0.5
0.3
0.26
0.35
82.4
86.53
83.8
20.38
28.09
29.62
N/A
N/A
N/A
2.19
5.48
3.84
1.4
4.09
3.2
51.99
50.33
64.92
-0.98
21.08
29.13
-5.71
25.02
33.33
3.46
41.25
9.13
15.27
23.36
-25.63
N/A
100
-28.57
-56.02
19.12
-38.62
173.58
-28.67
-56.77
2012
98.9
60.91
22.3
3.41
29.01
17.86
6.54
13.21
7.49
4.61
1.69
25.81
75.89
120.06
11.7
N/A
45.31
N/A
N/A
N/A
13.59
8.82
3.98
25.69
6.46
12.01
4
0.55
N/A
N/A
27.27
5.34
12.01
15.11
34.39
54.4
11.49
181.03
52.77
1.87
1.15
0.42
82,488,923,250.00
53,570,162,962.44
24,182,343,750.00
108.37
70.38
31.77
75,280,949,250.00
46,362,188,962.44
16,974,369,750.00
2.05
1.33
0.6
74.31
33.81
N/A
2.14
1.35
100
34.53
28.49
191.27
37.18
-53.85
-13.98
28.39
2012
2011
2010
113.21
112.57
115.03
83.27
92.37
83.78
62.21
72.19
74.06
25.05
27.29
18.21
4.52
4.13
6.32
3.32
3.38
4.6
2.48
2.65
4.07
245.22
222.19
135.49
0.46
0.51
0.85
0.34
0.42
0.62
0.25
0.32
0.55
10.22
12.28
13.44
5.3
4.03
7.48
16.21
17.1
28.89
8.79
10.49
7.23
86.05
85.39
53.8
8.04
6.93
6.75
5.41
5.97
4.42
4.44
4.35
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
32.37
33.82
31.05
14.23
15.52
12.23
19.77
22.39
N/A
52.84
36.55
31.93
52.84
36.55
31.93
5.01
5.46
3.64
19.96
18.32
27.46
13.49
17.03
N/A
377.38
181.39
210.25
19.77
22.39
N/A
24.26
26.65
4.86
4.56
3.44
4.02
13.95
14.61
15.54
4.55
4.19
4.33
61.8
67.57
59.11
176.11
175.82
148.88
0.64
0.64
0.77
0.47
0.53
0.56
0.35
0.41
0.5
1,537,445,933.00
1,618,886,640.00
1,614,835,600.00
910,043,219.10
1,234,064,322.65
1,073,656,612.00
468,623,633.00
849,566,880.00
905,235,200.00
73.36
84.97
93.24
43.42
64.77
61.99
22.36
44.59
52.27
2,372,575,933.00
2,144,683,640.00
1,992,319,600.00
1,745,173,219.10
1,759,861,322.65
1,451,140,612.00
1,303,753,633.00
1,375,363,880.00
1,282,719,200.00
0.42
0.48
0.63
0.25
0.37
0.42
0.13
0.25
0.35
67.63
66.18
68.95
34.6
1.6
39.89
N/A
N/A
N/A
3.86
3.16
2.72
2.41
1.72
1.53
80.04
81.68
72.54
10.18
29.91
16.11
12.59
24.7
11.71
0.98
64.88
46.1
10.37
63.99
51
N/A
N/A
N/A
-50.97
73.51
-43.86
15.07
6.81
29.34
2012
2011
2010
5.7
2.88
6.57
3.3
2.11
4.55
1.18
1.21
2.24
-2.58
-3.47
-0.8
-2.21
-0.83
-8.21
-1.28
-0.61
-5.68
-0.46
-0.35
-2.8
13.48
16.06
8.43
0.42
0.18
0.78
0.24
0.13
0.54
0.09
0.08
0.27
-19.13
-21.6
-9.5
154.01
92.74
243.65
409.69
361.42
672.58
-3.75
-4.68
-1.1
N/A
N/A
N/A
19.62
21.67
11.55
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
7.37
11.43
-3.08
-4.47
-1.06
3.24
1.98
6.47
-8.57
-16.58
-14.81
0.23
0.44
0.08
N/A
N/A
N/A
N/A
N/A
N/A
7.91
4.96
16.94
0.5
0.34
0.81
3.24
1.98
6.47
8.35
3.17
6.47
30.21
20.1
28.14
80.37
78.33
77.69
12.41
10.61
7.55
121.67
104.79
103.9
83.63
77.68
75.82
0.07
0.04
0.09
0.04
0.03
0.06
0.01
0.02
0.03
602,810,900.00
398,346,760.00
621,000,890.00
547,583,566.62
380,751,892.48
574,534,089.31
498,954,860.00
359,975,170.00
521,510,480.00
26.24
17.34
27.03
23.83
16.57
25
21.72
15.67
22.7
130,968,900.00
66,173,760.00
150,958,890.00
75,741,566.62
48,578,892.48
104,492,089.31
27,112,860.00
27,802,170.00
51,468,480.00
0.31
0.22
0.36
0.28
0.21
0.33
0.26
0.2
0.3
92.63
94
88.57
-4.35
-15.61
-28.92
N/A
N/A
N/A
0.52
0.46
0.53
0.33
0.29
0.26
N/A
N/A
N/A
7.66
2.45
-1.29
6.1
8.73
-2.17
-25.68
333.55
-78.52
-16.06
90.51
-50.76
400
-60
-16.67
19.1
-24.75
-29.06
-4.85
2.41
-10.62
2012
21.4
11.48
6.78
6.64
3.22
1.73
1.02
9.29
2.3
1.24
0.73
71.46
92.06
210.93
22.98
1
32.16
14.75
8.71
4.67
3.72
2.48
1.9
24.21
21.6
21.58
0.04
0.04
6.64
15.06
37.17
115.62
21.58
26.18
29.61
67.84
5.59
106.4
30.74
0.7
0.37
0.22
1,163,211,610.00
777,613,523.22
594,698,290.00
29.91
20
15.29
832,160,400.00
446,562,313.22
263,647,080.00
0.97
0.65
0.5
75.79
4.42
N/A
1.01
0.51
84.94
34.63
30.69
49.97
250.57
400
-82.25
-12.25
2012
2011
2010
62.99
60.6
65.24
47.98
53.54
55.12
37.57
46.69
49
10.88
9.1
8.88
5.79
6.66
7.35
4.41
5.88
6.21
3.45
5.13
5.52
50.55
45.66
38.84
1.25
1.33
1.68
0.95
1.17
1.42
0.74
1.02
1.26
21.53
19.92
22.86
15.38
8.65
9.73
85.97
46.55
38.19
11.57
13.59
16.54
2.5
53.77
68.24
72.37
13.31
2.14
5.1
10.42
1.87
4.54
7.94
1.65
3.83
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
23.19
29.14
28.91
13.47
14.13
14.5
14.48
20.78
20.95
1.8
3.45
1.28
1.8
3.45
1.28
2.18
9.1
3.55
45.95
10.99
28.16
20.07
26.97
30.11
15.98
39.19
22.02
14.48
20.78
20.95
18.15
25.04
20.95
8.27
5.9
7.04
46.23
31.76
27.63
6.73
6.22
7.36
85.95
96.22
114.11
80.8
64.39
61.24
0.78
0.94
1.07
0.59
0.83
0.9
0.46
0.73
0.8
7,356,839,609.00
6,518,924,530.00
7,226,378,024.00
5,755,623,999.72
5,765,603,049.29
6,147,216,271.25
4,644,955,207.00
5,034,962,609.00
5,493,844,480.00
68.96
61.11
67.74
53.95
54.04
57.62
43.54
47.2
51.5
6,719,968,469.00
6,464,995,860.00
6,960,005,444.00
5,118,752,859.72
5,711,674,379.29
5,880,843,691.25
4,008,084,067.00
4,981,033,939.00
5,227,471,900.00
0.85
0.95
1.11
0.67
0.84
0.94
0.54
0.73
0.84
76.81
70.86
71.09
2.94
24.42
25.88
N/A
N/A
N/A
0.94
1.71
2.37
0.6
1.11
1.61
54.05
89.01
71.84
25.48
5.14
25.85
36
4.81
26.71
19.6
2.47
32.89
10.71
17.56
-1.04
400
-60
-16.67
96.8
-33.29
-34.69
104.44
43.32
4.41
2012
2011
2010
168.21
139.24
154.05
108.58
106.97
122.55
77.27
70.3
100
17.64
1.9
-3.94
9.54
73.1
-39.1
6.16
56.16
-31.11
4.38
36.91
-25.38
365.68
350.18
319.15
0.46
0.4
0.48
0.3
0.31
0.38
0.21
0.2
0.31
4.82
0.54
-1.23
16.28
36.39
38.15
30.81
48.04
47.14
4.73
0.37
-0.84
4.5
1.5
3.25
97.99
67.55
67.96
5.82
2.13
3.25
4.14
1.4
2.65
2.68
1.08
2.11
8.33
9.01
15.52
6.11
7.91
13.66
4.94
6.67
12.32
12.56
11.55
4.29
12.67
1.41
-1.79
8.61
7.66
-0.56
-65.73
-7.35
11.84
4.29
2.08
13.51
3.92
1.27
-1.21
25.52
78.75
-82.49
2.82
2.16
-0.28
5.5
3.14
0.74
8.61
7.66
-0.56
19.26
21.75
7.69
15.96
24.58
25.93
30.19
32.45
32.04
6.15
2.52
5.05
37.3
26.03
46.78
139.2
134.94
219.67
1.21
1.03
0.7
0.78
0.79
0.56
0.56
0.52
0.46
18,855,053,695.00
22,326,817,580.00
22,132,149,975.00
13,823,593,214.75
19,604,094,300.84
19,473,888,583.62
11,181,581,965.00
16,509,694,850.00
17,571,438,000.00
223.46
264.6
262.29
163.83
232.33
230.79
132.52
195.66
208.24
14,193,475,695.00
11,749,001,580.00
12,998,661,975.00
9,162,015,214.75
9,026,278,300.84
10,340,400,583.62
6,520,003,965.00
5,931,878,850.00
8,437,950,000.00
1.61
1.96
1.19
1.18
1.72
1.05
0.95
1.45
0.95
87.44
88.45
95.71
37.43
84.5
-4.75
N/A
N/A
N/A
1.57
2.57
3.52
1.14
1.25
2.01
74.48
21.25
N/A
3.15
-38.57
31.99
1.97
-43.23
29.15
825.85
-148.35
-108.18
4.43
9.72
15
200
-53.85
N/A
9.25
-60.04
-5.33
2011
2010
2009
32.91
27.43
90.07
23.31
20.82
44.75
12.59
16
22
2.17
-3.94
-7.87
15.19
-6.96
-11.44
10.76
-5.28
-5.68
5.81
-4.06
-2.79
52.2
21.25
53.97
0.63
1.29
1.67
0.45
0.98
0.83
0.24
0.75
0.41
4.15
-18.54
-14.59
144.3
463.47
149.38
414.27
935.95
283.79
0.81
-1.58
-3.8
N/A
N/A
N/A
19.56
8.54
26.06
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
3.12
N/A
N/A
2.84
N/A
N/A
2.53
N/A
N/A
9.37
8.45
5.28
0.59
-1.74
-4.62
6.38
4.48
1.41
-47.03
-42.56
-31.12
0.12
0.09
N/A
N/A
N/A
N/A
N/A
N/A
N/A
18.49
8.49
1.78
1.17
0.63
0.17
6.38
4.48
1.41
9.38
4.48
1.41
28.23
39.57
38.92
81.04
79.9
73.94
6.87
4.24
N/A
138.59
91.14
82.33
369.8
226.89
170.54
0.09
0.12
0.53
0.06
0.09
0.26
0.03
0.07
0.13
512,767,638.00
596,788,004.00
809,554,996.00
467,246,281.54
565,433,149.26
594,621,074.91
416,393,942.00
542,577,800.00
486,712,600.00
108.11
125.83
170.69
98.52
119.22
125.37
87.79
114.4
102.62
156,085,548.00
130,095,004.00
427,183,996.00
110,564,191.54
98,740,149.26
212,250,074.91
59,711,852.00
75,884,800.00
104,341,600.00
0.29
0.55
0.27
0.53
0.74
0.24
0.5
0.6
90.63
91.55
94.72
38.18
-35.05
-33.57
N/A
N/A
N/A
0.97
1.09
0.82
0.58
0.55
0.82
100
N/A
N/A
62.98
33.04
45.03
61.33
28.6
55.03
-154.97
-49.95
-637.2
145.65
-60.63
-10.68
-40
25
N/A
23.63
13.89
129.99
8.71
29.86
22.54

Project QTB

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Project QTB

Uploaded by

Copyright:

Available Formats

VARIABLES

Automobiles & Parts

#REF! 11809.54 -0.954941

#VALUE! 12359.36 -0.954494

#VALUE! 12057.54 -1.024723

#VALUE! 12123.15 -0.994573

Ghandhara Nissan Ltd

#REF! 11809.54 -0.954941

#VALUE! 12359.36 -0.954494

#VALUE! 12057.54 -1.024723

#VALUE! 12123.15 -0.994573

Dewan Farooque Motors Ltd.

#REF! 11809.54 -0.954941

#VALUE! 12359.36 -0.954494

#VALUE! 12057.54 -1.024723

#VALUE! 12123.15 -0.994573

Indus Motors Ltd.

#REF! 11809.54 -0.954941

#VALUE! 12359.36 -0.954494

#VALUE! 12057.54 -1.024723

#VALUE! 12123.15 -0.994573

#REF! 11809.54 -0.954941

#VALUE! 12359.36 -0.954494

#VALUE! 12057.54 -1.024723

#VALUE! 12123.15 -0.994573

Habib Adm Ltd

#REF! 11809.54 -0.954941

#VALUE! 12057.54 -1.024723

#VALUE! 12123.15 -0.994573

#REF! 11809.54 -0.954941

#VALUE! 12057.54 -1.024723

#VALUE! 12123.15 -0.994573

#REF! 11809.54 -0.954941

#VALUE! 12359.36 -0.954494

#VALUE! 12057.54 -1.024723

#VALUE! 12123.15 -0.994573

#REF! 11809.54 -0.954941

#VALUE! 12359.36 -0.954494

#VALUE! 12057.54 -1.024723

#VALUE! 12123.15 -0.994573

#REF! 11809.54 -0.954941

#VALUE! 12359.36 -0.954494

#VALUE! 12057.54 -1.024723

#VALUE! 12123.15 -0.994573

#REF! 11809.54 -0.954941

#VALUE! 12359.36 -0.954494

#VALUE! 12057.54 -1.024723

#VALUE! 12123.15 -0.994573

#REF! 11809.54 -0.954941

#VALUE! 12057.54 -1.024723

#VALUE! 12123.15 -0.994573

#REF! 11809.54 -0.954941

#VALUE! 12359.36 -0.954494

#VALUE! 12057.54 -1.024723

#VALUE! 12123.15 -0.994573

#REF! 11809.54 -0.954941

#VALUE! 12359.36 -0.954494

#VALUE! 12057.54 -1.024723

#VALUE! 12123.15 -0.994573

Gani Glass LTD(GHGL)

#REF! 11809.54 -0.954941

#VALUE! 12359.36 -0.954494