Download - Square Textile
-
8/11/2019 Square Textile
1/36
Statement of Comprehensive
Income2009 2010 2011
Turnover 3882244010.00 4445402112.00 5247748947.00
Less: Cost of goods sold 3348870289.00 3558642850.00 4176991364.00
Gross profit 533373721.00 886759262.00 1070757583.00
Less: Operating expenses:
Administrative and selling expenses 109832354.00 113189908.00 157385096.00
Written off/welfare Expenses 0.00 0.00 0.00
Operating profit 423541367.00 773569354.00 913372487.00
Other income/loss 25554510.00 31023629.00 15710732.00
Profit before PPF & WF 449095877.00 804592983.00 929083219.00
Less: Provision for PPF and WF 15588844.00 33808717.00 36481050.00
Earnings before interest and taxes 433507033.00 770784266.00 892602169.00
Less: Financial expenses 121730159.00 94609920.00 162981165.00
Earnings before tax 311776874.00 676174346.00 729621004.00
Less: Tax expense:
Current tax 0.00 0.00 0.00
Provision for Income Tax 51142872.00 111405203.00 109443150.00
Tax Holiday reserve at 40% 0.00 0.00 0.00
Provision for Tax on non operating income 0.00 0.00 0.00
Provision for taxes 0.00 0.00 0.00
Deferred tax expense/(income) 0.00 0.00 0.00
Total tax expense 51142872.00 111405203.00 109443150.00
Earnings after tax 260634002.00 564769143.00 620177854.00Non Controlling interest 0.00 0.00 0.00
Other comprehensive income:
Fair valuation surplus of investment 0.00 0.00 0.00
Net income for the year 260634002.00 564769143.00 620177854.00
Less: Proposed dividend 0.00 0.00 0.00
Transfer to reserve 0.00 0.00 0.00
Recommended Dividend 0.00 0.00 0.00
Dividend payout ratio 0.000025 0.000025 0.000025
Number of shares outstanding 70584053.00 81171661.00 97405993.00
Earnings per share without fair valuation surplusof investment
Earnings per share with fair valuation surplus of
investment
Internal Liquidity Ratios
Current Ratio 1.42 1.47 1.57
Quick Ratio 1.00 0.92 1.17
Inventory Turnover 3.55 2.19 3.38
Days Sales Outstanding 156.09 134.98 137.80
Square Textil
-
8/11/2019 Square Textile
2/36
Operating Efficiency Ratios
Fixed Asset Turnover 1.70 1.93 2.17
Total Asset Turnover 0.70 0.67 0.73
Operating Profitablity Ratios
Net Profit Margin 6.71% 12.70% 11.82%Return on Total Assets (ROA) 4.73% 8.55% 8.58%
Return on Equity (ROE) 8.36% 15.81% 15.27%
Financial Risk/Leverage Ratios
Debt to Total Asset Ratio 0.43 0.46 0.44
Times Interest Earned 3.56 8.15 5.48
End-of-Year Stock Price 111.54 209.8 111.2
Earnings Per Share (EPS) 3.69 6.96 6.37
Price/Earnings Ratio 30.21 30.15 17.47
Book Value/Market Value
Market:Book Ratio 2.52 4.77 2.67
-
8/11/2019 Square Textile
3/36
2012 2013
5431437667.00 5238437265.00
4450585087.00 4289716936.00
980852580.00 948720329.00
186201253.00 202310024.00
0.00 0.00
794651327.00 746410305.00
2410922.00 22819858.00
797062249.00 769230163.00
34463147.00 34838943.00
762599102.00 734391220.00
73336162.00 37612361.00
689262940.00 696778859.00
0.00 0.00
107382449.00 107850441.00
0.00 0.00
0.00 0.00
0.00 0.00
842227.00 1146382.00
108224676.00 108996823.00
581038264.00 587782036.000.00 0.00
0.00 0.00
581038264.00 587782036.00
0.00 0.00
0.00 0.00
0.00 0.00
0.000025 0.000025
116887192.00 134420271.00
2.82 3.00
2.08 2.09
3.85 3.45
134.78 129.15
-
8/11/2019 Square Textile
4/36
3.08 2.31
0.88 0.82
10.70% 11.22%9.44% 9.24%
12.95% 12.03%
0.27 0.23
10.40 19.53
102.8 90.4
4.97 4.37
20.68 20.67
2.68 2.49
-
8/11/2019 Square Textile
5/36
Statement of Financial Position
2009 2010Fixed assets:
Property, Plant and equipment 1,378,552,606.00 1,286,399,483.00
Less: Accumulated depreciation 0.00 0.00
Net Property, Plant and equipment 1,378,552,606.00 1,286,399,483.00
Goodwill 800,000,000.00 857,619,239.00
Investment 105,000,000.00 160,783,760.00
Total Fixed Asset 2,283,552,606.00 2,304,802,482.00
Others assets:
Intangible asset 0.00 0.00
Total Other Asset 0.00 0.00
Current assets:
Inventories 942,568,134.00 1,623,278,528.00
LC margin 0.00 0.00
Trade debtors 1,683,329,048.00 1,666,731,087.00
Inter Company Rec. 0.00 0.00
Short term Loan 431,848,649.00 656,447,428.00
STD Account (IPO) 0.00 0.00
Advances, deposits &prepayments 120,651,506.00 289,172,239.00
Other receivables 0.00 0.00
FDR 0.00 0.00
Cash & cash equivalents 46,332,373.00 65,503,243.00
Total current assets 3,224,729,710.00 4,301,132,525.00
Total assets 5,508,282,316.00 6,605,935,007.00
Current liabilities:
Working capital loan 0.00 0.00
Current portion of long term loan 573,802,358.00 998,924,770.00
Inter Company Payable 0.00 0.00
Inter company loan 0.00 0.00
Short term loan 552,993,073.00 787,887,594.00
Provision For Income Tax 108,728,783.00 210,154,935.00
Other Current Liabilities 170,321,074.00 192,438,380.00
Sundry creditors 870,756,515.00 733,985,411.00
Proposed dividend 0.00 0.00
Total current liabilities 2,276,601,803.00 2,923,391,090.00
Non-current liabilities:
Deffered tax liabilities 112,276,486.00 111,305,232.00
Total Non-current Liabilities 112,276,486.00 111,305,232.00
Total liabilities 2,388,878,289.00 3,034,696,322.00
Shareholder's fund:
Share capital 705,804,530.00 811,716,610.00
-
8/11/2019 Square Textile
6/36
General Reserve/Surplus 2,413,563,497.00 2,759,522,075.00
Total shareholder's fund 3,119,368,027.00 3,571,238,685.00
Total liabilities and equity 5,508,246,316.00 6,605,935,007.00
Financial Distress Calculation 2009 2010Net Working Capital 948,127,907.00 1,377,741,435.00
Retained Earnings 2,413,563,497.00 2,759,522,075.00
Earning before interest and tax 433507033.00 770784266.00
Market value of Equity 7872945272 17029814478
Sales 3882244010.00 4445402112.00
Total Assets 5,508,282,316.00 6,605,935,007.00
Book Value of Liability 2,388,878,289.00 3,034,696,322.00
Share Price 111.54 209.8
Calculation of Z-Score
X1 0.172127689 0.208561155
X2 0.438169897 0.417733761
X3 0.078700947 0.116680571
X4 3.295666132 5.611703008
X5 0.704801204 0.672940637
Z-Score 3.761905091 5.260108976
-
8/11/2019 Square Textile
7/36
2011 2012 2013
1,402,876,722.00 1,545,127,747.00 1,678,520,414.00
0.00 0.00 0.00
1,402,876,722.00 1,545,127,747.00 1,678,520,414.00
857,619,239.00 57,619,239.00 423,550,119.00
160,783,760.00 160,783,760.00 160,783,760.00
2,421,279,721.00 1,763,530,746.00 2,262,854,293.00
0.00 0.00 0.00
0.00 0.00 0.00
1,236,014,474.00 1,156,434,388.00 1,243,943,446.00
0.00 0.00 0.00
2,008,696,513.00 2,033,491,148.00 1,879,244,296.00
0.00 0.00 0.00
695,694,698.00 606,599,198.00 459,680,590.00
0.00 0.00 0.00
542,235,494.00 293,416,412.00 271,092,185.00
0.00 0.00 .
0.00 0.00 0.00
321,816,224.00 299,649,897.00 241,642,188.00
4,804,457,403.00 4,389,591,043.00 4,095,602,705.00
7,225,737,124.00 6,153,121,789.00 6,358,456,998.00
0.00 0.00 0.00
486,705,024.00 86,339,827.00 42,333,500.00
0.00 0.00 0.00
0.00 0.00 0.00
569,592,985.00 0.00 0.00
319,598,085.00 219,387,626.00 113,021,115.00
291,387,314.00 246,571,137.00 293,249,108.00
1,385,606,603.00 1,001,945,184.00 915,358,665.00
0.00 0.00 0.00
3,052,890,011.00 1,554,243,774.00 1,363,962,388.00
111,305,232.00 112,147,459.00 108,123,167.00
111,305,232.00 112,147,459.00 108,123,167.00
3,164,195,243.00 1,666,391,233.00 1,472,085,555.00
974,059,930.00 1,168,871,920.00 1,344,202,710.00
quare Textile
-
8/11/2019 Square Textile
8/36
3,087,481,951.00 3,317,858,636.00 3,542,168,733.00
4,061,541,881.00 4,486,730,556.00 4,886,371,443.00
7,225,737,124.00 6,153,121,789.00 6,358,456,998.00
2011 2012 20131,751,567,392.00 2,835,347,269.00 2,731,640,317.00
3,087,481,951.00 3,317,858,636.00 3,542,168,733.00
892602169.00 762599102.00 734391220.00
10831546422 12016003338 12151592498
5247748947.00 5431437667.00 5238437265.00
7,225,737,124.00 6,153,121,789.00 6,358,456,998.00
3,164,195,243.00 1,666,391,233.00 1,472,085,555.00
111.2 102.8 90.4
0.242406742 0.460798171 0.429607422
0.427289548 0.539215499 0.557079923
0.12353095 0.123936943 0.115498339
3.423159947 7.21079366 8.254678172
0.726257938 0.882712524 0.823853533
4.076899498 6.926040135 7.453245752
-
8/11/2019 Square Textile
9/36
2009 1.42
2010 1.47
2011 1.572012 2.82
2013 3
0
0.5
1
1.5
2
2.5
3
3.5
2009 2010 2011
Current Rat
1.42 1.471.57
-
8/11/2019 Square Textile
10/36
2012 2013
io
2.823.00
-
8/11/2019 Square Textile
11/36
2009 1
2010 0.92
2011 1.172012 2.08
2013 2.09
0
0.5
1
1.5
2
2.5
2009 2010 201
Quick R
1.0 0.92
1.1
-
8/11/2019 Square Textile
12/36
-
8/11/2019 Square Textile
13/36
2009 3.55
2010 2.19
2011 3.382012 3.85
2013 3.45
0
0.5
1
1.5
2
2.5
3
3.5
4
4.5
2009 2010
Inventor
3.55
2.19
-
8/11/2019 Square Textile
14/36
2011 2012 2013
y Turnover
3.38
3.853.45
-
8/11/2019 Square Textile
15/36
2009 156.09
2010 134.98
2011 137.82012 134.78
2013 129.15
0
50
100
150
200
20092010
2011 20122
Direct Sales Outstanding
156.09
134.98 137.80 134.78
-
8/11/2019 Square Textile
16/36
13
29.15
-
8/11/2019 Square Textile
17/36
2009 1.7
2010 1.93
2011 2.172012 3.08
2013 2.31
0
0.5
1
1.5
2
2.5
3
3.5
2009 2010 2011
Fixed Asset Tu
1.701.93
2.17
-
8/11/2019 Square Textile
18/36
2012 2013
nover
3.08
2.31
-
8/11/2019 Square Textile
19/36
2009 0.7
2010 0.67
2011 0.732012 0.88
2013 0.82
0
0.1
0.2
0.3
0.4
0.5
0.6
0.7
0.8
0.9
1
2009 2010 2011 2012
Total Asset Turnover
0.700.67
0.73
0.88
-
8/11/2019 Square Textile
20/36
2013
0.82
-
8/11/2019 Square Textile
21/36
2009 6.71
2010 12.7
2011 11.822012 10.7
2013 11.22
0
2
4
6
8
10
12
14
2009 2010 2011 2012
Net Profit Margin
6.71%
12.70%11.82%
10.70%
-
8/11/2019 Square Textile
22/36
2013
11.22%
-
8/11/2019 Square Textile
23/36
2009 4.73
2010 8.55
2011 8.582012 9.44
2013 9.24
0
1
2
3
4
5
6
7
8
9
10
2009 2010 2011 2012
Return On Asset
4.73%
8.55% 8.58%9.44
-
8/11/2019 Square Textile
24/36
2013
9.24%
-
8/11/2019 Square Textile
25/36
2009 8.36
2010 15.81
2011 15.272012 12.95
2013 12.03
0
2
4
6
8
10
12
14
16
18
2009 2010 2011 2012
Return on Equty
8.36%
15.81% 15.27%
12.95%
-
8/11/2019 Square Textile
26/36
2013
12.03%
-
8/11/2019 Square Textile
27/36
2009 0.43
2010 0.46
2011 0.442012 0.27
2013 0.23
0
0.1
0.2
0.3
0.4
0.5
2009 2010 2011 201
Debt Ratio
0.43 0.460.44
0.
-
8/11/2019 Square Textile
28/36
2013
270.23
-
8/11/2019 Square Textile
29/36
-
8/11/2019 Square Textile
30/36
2013
19.53
-
8/11/2019 Square Textile
31/36
2009 30.21
2010 30.15
2011 17.472012 20.68
2013 20.67
0
5
10
15
20
25
30
35
2009 2010 2011 201
P/E Ratio
30.21 30.15
17.47
20.6
-
8/11/2019 Square Textile
32/36
2 2013
8 20.67
-
8/11/2019 Square Textile
33/36
2009 2.52
2010 4.77
2011 2.672012 2.68
2013 2.49
0
1
2
3
4
5
20092010
20112012
M/B Ratio
2.52
4.77
2.67 2.68
-
8/11/2019 Square Textile
34/36
2013
2.49
-
8/11/2019 Square Textile
35/36
2009 3.69
2010 6.96
2011 6.37
2012 4.972013 4.37
-
8/11/2019 Square Textile
36/36
0
1
2
3
4
5
6
7
8
2009 2010 2011 2012 2013
3.69
6.966.37
4.97
4.37