Académique Documents
Professionnel Documents
Culture Documents
Presented To,
Sir. Tahir Mahmood
Presented By..
Mr. Zafar Qurashi
Mr. Awais Khalid
Mr. Muhammad Kamaran
Mr. Abdur Rauf
Mr. Jahanzeb Ishaq
10/9/2013
2012
2011
100%
100%
85.8602
81.80853
14.1398
18.19147
8.657836
7.831728
5.481966
10.35974
5.485956
4.316886
-0.00399
6.042854
0.953559
1.340672
-0.95755
4.702182
Sale
C.O.G.S
Gross Profit
Expenses
Operating Profit
Interest
Profit Before Tax
Taxes
Profit After Tax
10/9/2013
Current Assets
Common-Size Balance Sheet
For the year (2011-2012)
2012
2011
22.68041
17.9038
Total Inventory
74.35341
79.94975
1.266052
0.624551
1.700127
1.529074
100%
100%
10/9/2013
Current Libilities
Common-Size Balance Sheet
For the year (2011-2012)
2012
2011
16.01466
14.62151
Accrued expenses
6.733852
5.572244
67.33852
73.73085
6.092533
4.74617
100%
100%
10/9/2013
Profitability Ratio
Formulas:
2012 = Gross Profit = G.P/Sale = 3544/25064*100 = 14.14%
2011 = Gross Profit = G.P/Sale = 4627/25435*100 = 18.19%
EBITDA to Sale = EBITDA/Sale
2012= EBITDA to Sale = (1,417)/ 25,063,924 = 0.653 = 6.5%
2011 = EBITDA to Sale = 1,537,454/ 25,435,465 = 0.060 = 6%
Net Profit Margin = Net Profit/Sale
2012 = NP/Sale = 240364/25063924 *100 = 0.96%
2011 = NP/Sale = 1196457/25435465*100 = 4.7%
10/9/2013
Profitability Ratio
Return on Equity = Net income/shareholders Equity
2012 = Return on Equity = (240,364)/ 4,472,509 = -5.37%
2011 = Return on Equity = 1,196,457/ 4,712,873 = 25.3%
Return of Capital Employed = EBIT/Capital Employed
2012 = Return of Capital Employed = (1,417)/ 17,718,758 = 0.008%
2011 = Return on Capital Employed = 1,537,454/ 20,404,679 = 7.54%
Capital Employed = Average Debt Liabilities + Average Shareholder
Equity
10/9/2013
Liquidity Ratio
Formulas:
Current Ratio = Current Assets / Current Liabilities
2012 = Current Ratio = 10754152/10851954 = 0.99
2011 = Current Ratio = 13616576/13194546 = 1.03
Quick Ratio = Current Assets Inventory/Current
Liabilities
2012 = Quick Ratio = 10754152-7415451/10851954 = 0.30
2011 = Quick Ratio = 13616576-10334360/13194546 = 0.24
Cash to Current Liabilities = Cash/ Current Liabilities
2012 = Cash to Current Liabilities = 120,013/10851954 =
0.1
2011 = Cash to Current Liabilities = 83,355/13194546 =
0.0063
Gul Ahmad Textile Mills Ltd.
10/9/2013
10/9/2013
10/9/2013
10/9/2013
10