Copy of Nipa's Revised Wcn Final
-
Upload
arunima-das -
Category
Documents
-
view
222 -
download
0
Transcript of Copy of Nipa's Revised Wcn Final
-
8/2/2019 Copy of Nipa's Revised Wcn Final
1/99
National Tubes Limited
2002
(1) Current Ratio
Current Asset 523949574
Current Liabilities 275152033Current Asset/Current Liability (Times) 1.904218436
(2)Quick Ratio
Current Asset-Inventory-prepaid expence- 81523979
current Liabilities 275152033
Current Asset-Inventory/current Liabilities 0.296287031
(15)Cash Ratio
(Cash+Cash equivalent+Investment Fund) 130798721
current Liabilities 275152033
(Cash+Cash equivalent+Investment Fund)/current Liabilities 0.475368906
(3) Debt Ratio
Total Debt 568993351
Total Asset 579664966
Total Debt/Total Asset 0.981590029
(4) Inventory Turnover
Sales 208285794
Inventories 216609014
Sales/Inventories (Times) 0.961574914
(5)Fixed Asset Turnover
Sales 208285794
Net Fixed Asset 55715392
Sales/Net Fixed Asset (Times) 3.738388738
(6)Total Asset Turnover
Sales 208285794
Total Asset 579664966
Sales/Total Asset (Times) 0.359320998
(7)DAYSSalesOutstanding
Receivables 38847284
Annual sales 208285794
Receivables/Annual sales per day (Days) 67.14342813
(8)ProfitMargin
Net income available to common stock holders 14981882
-
8/2/2019 Copy of Nipa's Revised Wcn Final
2/99
Sales 208285794
Net income available to common stock holders/Sales 0.071929447
(9)ReturnonAssets
Net income available to common stock holders 14981882
Total Asset 579664966
Net income available to common stock holders/Total Asset 0.025845761
(10)ReturnOnEquity
Net income available to common stock holders 14981882
Common Equity 37500000
Net income available to common stock holders/Common Equity 0.399516853
(11)EPS 39.95168533
(12)Payables Defferral Period
Payables 54691744
COGS 138738395Payables/(COGS/360) 141.9147731
(13)Inventory Coversion Period
Inventory 216609014
Sales 208285794
Inventory/(Sales/360) 374.3858068
(14)Cash Coversion Cycle 299.6144619
Profit Margin Analysis
Gross profit 69547399
Net Sales/Receivables 5.361656532
Gross profit/Net Sales/Receivables 12971252.18
Operating Profit Margin
Operating profit 38131064
Net Sales 208285794
Operating profit/Net Sales 0.183070882
Pretax Profit Margin
Pretax profit 21402688Net Sales 208285794
Pretax profit/Net Sales 0.10275635
Net Profit Margin
Net Income 14981882
Net Sales 208285794
Net Income/Net Sales 0.071929447
-
8/2/2019 Copy of Nipa's Revised Wcn Final
3/99
Effective Tax Rate
Income Tax Expenses 6420806
Pertax Income 21402688
Income Tax Expenses/Pertax Income 0.299999981
(3) Debt Equity Ratio
Total Debt 568993351Shareholders Equity 37500000
Total Debt/Shareholders Equity 15.17315603
Capitalization Ratio
Long term debt 206162513
Long term debt+Shareholders Equity 243662513
Long term debt/Long term debt+Shareholders Equity 0.846098608
Operating Cash Flow to Sales ratio
Operating Cash Flow 10367000
Net Sales 208285794Operating Cash Flow/Net Sales 0.049772958
Free Cash Flow
Operating Cash Flow 10367000
Capital Expenditure 2459000
Operating Cash Flow-Capital Expenditure 7908000
Operating Cash Flow-Capital Expenditure/Operating Cash Flow 0.762805054
Dividend Payment Ratio
Dividend 9375000
Common Share 375000Annual Dividend per Share 25
Annual Dividend per Share 39.95168533
Annual Dividend per Share/Annual Dividend per Share 0.62575583
Book value Ratio
Stock Price per share 100
stock equity per share 100
Stock Price per share/stock equity per share 1
Cash flow ratio
Stock Price per share 100
Operating Cash flow per share 27.64533333
Stock Price per share/stock equity per share 3.617247034
Price earning Ratio
Stock Price 100
Earning per share 39.95168533
Stock Price/Earning per share 2.503023318
-
8/2/2019 Copy of Nipa's Revised Wcn Final
4/99
Price earning Ratio+Growth Ratio
Price earning Ratio 2.503023318
Earning per share 39.95168533
Price earning Ratio/Earning per share 0.062651257
Price -Sales RatioStock Price 100
Net Sales 208285794
Stock Price/Earning per share 0.000000480109556
Dividend Yield Ratio
Annual Dividend per Share 25
Stock Price 100
Annual Dividend per Share/Stock Price 0.25
Comprehensive Liquidity Index 0.989934944
Adjusted Receivable: [Accounts Receivable(1-1/Receivable Turove 31601895.61
Adjusted Inventory: [Inventory(1-1/Rec.Turnover-1/Inv. Turnover)] -49055464.44
Adjusted Payable: [Payable(1-1/Payable Turnover)] 33131837.23
Adjusted Current Asset: [Adjt.Rec.+Adjt.Inv.+Other Current Asset] 251039707.2
Adjusted Current Liabilities: [Adjt.Acc.Payable+Other Liabilities] 253592126.23
Net Liquid balance 0.008090532
Current Asset 523949574
Receivables 38847284
Inventories 216609014
Other current asset 268493276
Current Liabilities 275152033
Payables 54691744
Other Current Liabilities 220460289
Cash and Bank balance 4689798
Total Asset 579664966
Working Capital Sales Ratio
Gross working Capital 523949574
-
8/2/2019 Copy of Nipa's Revised Wcn Final
5/99
Sales 208285794
Gross working Capital/Sales 2.515531971
Net Working Capital Sales Ratio
Net working Capital (CA-CL) -15844460
Sales 208285794
Gross working Capital/Sales -0.076070766
Accounts Receivables Turnover
sales 208285794
Receivables 38847284
sales/Receivables 5.361656532
Payables Turnover
COGS 138738395Payables 54691744
Payables/COGS 2.536733789
(4) Inventory Turnover
Sales 208285794
Inventories 216609014
Sales/Inventories 0.961574914
-
8/2/2019 Copy of Nipa's Revised Wcn Final
6/99
2003 2004 2005
549014213 656373402 749400271
269228318 302971870 3098865952.039214214 2.166449981 2.4183049
98484027 282176804 149449563
269228318 302971870 309886595
0.365801145 0.931363047 0.48227179
104870304 252533000 113538404
269228318 302971870 309886595
0.389521818 0.833519627 0.366386949
576009683 529008603 529470485
601698287 708549581 803609842
0.957306503 0.746607742 0.658865108
323389589 491052393 843355870
212378631 125623682 300854891
1.522703049 3.908915781 2.803198137
323389589 491052393 843355870
52684074 52176179 54209571
6.138279834 9.411428786 15.55732419
323389589 491052393 843355870
601698287 708549581 803609842
0.537461376 0.693038859 1.049459359
79965142 115018936 103108837
323389589 491052393 843355870
89.01786606 84.32260498 44.01366332
46618865 89244326 115450356
-
8/2/2019 Copy of Nipa's Revised Wcn Final
7/99
323389589 491052393 843355870
0.144156975 0.181740945 0.136893997
46618865 89244326 115450356
601698287 708549581 803609842
0.077478806 0.125953537 0.143664686
46618865 89244326 115450356
37500000 186449405 281047784
1.243169733 0.478651707 0.410785505
124.3169733 237.9848693 219.90544
50258448 51519561 32228338
210785362 315878868 62329585985.8363271 58.71567819 18.61427685
212378631 125623682 300854891
323389589 491052393 843355870
236.4216714 92.09714923 128.4247429
239.6032104 117.704076 153.8241293
112604277 175173525 220060011
4.044131992 4.269317819 8.179278271
27843867.91 41030799.87 26904575.65
80617006 138956949 180510663
323389589 491052393 843355870
0.249287574 0.282977847 0.214038545
66598379 127491894 164929080323389589 491052393 843355870
0.205938537 0.259629921 0.195562853
46618865 89244326 115450356
323389589 491052393 843355870
0.144156975 0.181740945 0.136893997
-
8/2/2019 Copy of Nipa's Revised Wcn Final
8/99
19979514 38247568 49478724
66598379 127491894 164929080
0.300000005 0.299999998 0.3
576009683 529008603 52947048537500000 186449405 281047784
15.36025821 2.837276971 1.883916242
203010124 200254124 91900799
240510124 386703529 372948583
0.844081408 0.517849228 0.246416807
50154000 92487000 118187041
323389589 491052393 8433558700.155088481 0.188344464 0.140138991
50154000 92487000 118187041
8762000 71332000 4622054
41392000 21155000 113564987
0.825298082 0.228734849 0.960892041
18750000 11250000 210000000
375000 375000 52500050 30 400
124.3169733 237.9848693 219.90544
0.402197694 0.126058434 1.818963642
100 100 100
100 497.1984133 535.3291124
1 0.201126949 0.186800975
100 100 100
133.744 246.632 225.1181733
0.747697093 0.405462389 0.444211138
100 100 100
124.3169733 237.9848693 219.90544
0.804395388 0.420194781 0.45474091
-
8/2/2019 Copy of Nipa's Revised Wcn Final
9/99
0.804395388 0.420194781 0.45474091
124.3169733 237.9848693 219.90544
0.006470519 0.001765637 0.002067893
100 100 100
323389589 491052393 843355870
0.000000309224550 0.000000203644258 0.000000118573906
50 30 400
100 100 100
0.5 0.3 4
1.384384235 2.014627193 1.956229612
79066837.59 113654901.6 100766181.8
20388621.42 64061184.49 156746730.2
38275113.05 43116766.66 30561929.09
356125899 593446870.1 602949455
257244983.05 294569075.66 308220186.09
0.001292842 0.212351131 0.036907479
549014213 656373402 749400271
79965142 115018936 103108837
212378631 125623682 300854891
256670440 415730784 345436543
269228318 302971870 309886595
50258448 51519561 32228338
218969870 251452309 277658257
777901 150461305 29659213
601698287 708549581 803609842
549014213 656373402 749400271
-
8/2/2019 Copy of Nipa's Revised Wcn Final
10/99
323389589 491052393 843355870
1.697686727 1.336666741 0.888593176
29706694 63499375 70880499
323389589 491052393 843355870
0.091860391 0.129312831 0.084045777
323389589 491052393 843355870
79965142 115018936 103108837
4.044131992 4.269317819 8.179278271
210785362 315878868 62329585950258448 51519561 32228338
4.194028475 6.131241452 19.33999386
323389589 491052393 843355870
212378631 125623682 300854891
1.522703049 3.908915781 2.803198137
-
8/2/2019 Copy of Nipa's Revised Wcn Final
11/99
2006
753924650
2996471012.516041862
278463765
299647101
0.92930572
202952107
269647101
0.75265822
478718504
808233663
0.59230211
606299362
159304631
3.805911719
606299362
54309013
11.16388107
606299362
808233663
0.750153563
126551041
606299362
75.14171648
54284476
-
8/2/2019 Copy of Nipa's Revised Wcn Final
12/99
606299362
0.089534114
54284476
808233663
0.067164334
54284476
294423586
0.184375432
77.54925143
29698187
48134510422.21139725
159304631
606299362
94.58968746
147.5200067
124954458
4.790947251
26081367.93
81369410
606299362
0.134206656
77549251606299362
0.127905876
54284476
606299362
0.089534114
-
8/2/2019 Copy of Nipa's Revised Wcn Final
13/99
23264775
77549251
0.299999996
478718504294423586
1.625951611
84231876
378655462
0.222449917
170732352
6062993620.281597446
170732352
2046361
168685991
0.988014217
42000000
70000060
77.54925143
0.773701859
100
420.6051229
0.237752691
100
243.90336
0.409998452
100
77.54925143
1.289503098
-
8/2/2019 Copy of Nipa's Revised Wcn Final
14/99
1.289503098
77.54925143
0.016628182
100
606299362
0.000000164935024
60
100
0.6
2.528359989
124866876.1
84196301.35
27865858.59
677132155.5
267814772.59
0.166822049
753924650
126551041
159304631
468068978
269647101
29698187
239948914
134831196
808233663
753924650
-
8/2/2019 Copy of Nipa's Revised Wcn Final
15/99
606299362
1.243485805
96852854
606299362
0.159744278
606299362
126551041
4.790947251
48134510429698187
16.20789525
606299362
159304631
3.805911719
-
8/2/2019 Copy of Nipa's Revised Wcn Final
16/99
National Polymer Industries Ltd.
2006
Current Ratio
Current Asset 213842000
Current Liability 190482000
Current Asset/Current Liability (Times) 1.12263626
Inventory Turnover
Sales 637294000
Inventories 114735000
Sales/Inventories (Times) 5.554486425
Fixed Asset Turnover
Sales 637294000
Net Fixed Asset 131661000
Sales/Net Fixed Asset (Times) 4.840415917
Total Asset Turnover
Sales 637294000
Total Asset 347503000
Sales/Total Asset (Times) 1.833923736
DEBT Ratio
Total Debt 239171000
Total Asset 347503000
Total Debt/Total Asset 69%
Profit Margin
-
8/2/2019 Copy of Nipa's Revised Wcn Final
17/99
Net income available to common stock holders 18617000
Sales 637294000
Net income available to common stock holders/Sales 3%
Return on Assets
Net income available to common stock holders 18617000Total Asset 347503000
Net income available to common stock holders/Total Asset 5%
Return On Equity
Net income available to common stock holders 18617000
Common Equity 108332000
Net income available to common stock holders/Common Equity 17%
Earning per Share 51
Price/ Earning
Price per Share
Earning per share 51
Price per Share/ Earning per share
Basic Earning Power
EBIT 23826000
Total Assets 347503000
EBIT/ total assets 0.068563437
Quick Ratio
Cash and equivalent 19607000
Accounts Receivable 46967000
Current Liabilities 190482000
Cash and equivalent+Accounts Receivable +short Investment/Current Liab 0.34950284
Cash Ratio
Cash and equivalent 19607000
Investment Fund 0
Current Liabilities 190482000
Cash and equivalent+Investment Fund/Current Liabilities 0.102933611
DAYS Sales Outstanding
-
8/2/2019 Copy of Nipa's Revised Wcn Final
18/99
Receivables 46967000
Annual sales/365 1746010.959
Receivables/Annual sales per day (Days) 26.89960207
Inventory conversion period
Inventories 114735000
Sales per day 1770261.111
Sales/Inventories (Times) 64.81247274
Days Purchase Outstanding
Accounts Payable 14845000
Purchase per day 1481833.333
Accounts Payable/Purchase per day 10.01799573
Cash Conversion Cycle
Inventory Turnover+Cash Conversion Cycle-Days Purchase Outstanding 81.69407908
Profit Margin Analysis
Gross Profit 103834000
Net Sales 637294000
Gross Profit/net sales 0.162929511
Operating Profit marginOperating Profit 59428000
Net sales 637294000
Operating Profit/Net sales 0.093250525
Effective tax rate
Income tax expenses 9030000
Pretax income 23826000
Income tax expenses/Pretax income 0.378997734
Retained on AssetNet income 18617000
Average total asset 133661000
Net income/Average total asset 0.139285207
Debt equity ratio
Total liability 239171000
Shareholders equity 108332000
-
8/2/2019 Copy of Nipa's Revised Wcn Final
19/99
Total liability/Shareholders equity 2.20775948
Capitalization Ratio
Long term debt 48689000
long term debt+share equity 157021000
Long term debt/long term debt+share equity 0.310079544
Operating Cash Flow/Property ,plant & equipment
Operating cash Flow 12166000
Net sales 637294000
Operating cash Flow/Net sales 0.01909009
Free Cash Flow
Operating cashflow-capital expenditure -12124000
Operating cashflow 12166000
Operating cashflow-capital expenditure/Operating cashflow -0.99654776
Divident Payout Ratio
Divident / common share 30
EPS 51
(Divident / common share)/EPS 0.588235294
Book value per share
Stock price of share 440.75
Stock equity per share 808.4477612
Stock price of share/Stock equity per share 0.545180556
Cash flow ratio
stock price 440.75
Operating cash flow per share 90.79104478
stock price/Operating cash flow per share 4.854553674
Price earning ratio
stock price 440.75
EPS 51
stock price/EPS 8.642156863
Price earning + Growth rate
Price earning ratio=(price per share/EPS) 8.642156863
EPS 51
Price earning ratio/EPS 0.169454056
Price-Sales Ratio
-
8/2/2019 Copy of Nipa's Revised Wcn Final
20/99
stock price 440.75
Net sales 637294000
stock price/net sales 6.91596E-07
Dividend yield ratio
Annual divident per share 30
Stock price 440.75Annual divident per share/Stock price 0.068065797
Comprehensive Liquidity Index 4.34022079
Adjusted Receivable: [Accounts Receivable(1-1/Receivable Turover 43505647.64
Adjusted Inventory: [Inventory(1-1/Rec.Turnover-1/Inv. Turnover)] 85623037.59
Adjusted Payable: [Payable(1-1/Payable Turnover)] -133872147
Adjusted Current Asset: [Adjt.Rec.+Adjt.Inv.+Other Current Asset] 181268685.2
Adjusted Current Liabilities: [Adjt.Acc.Payable+Other Liabilities] 41764853.45
Net Liquid balance 0.056422534
Current Asset 213842000
Current Liability 190482000Receivables 46967000
Accounts Payable 14845000
Working Capital Sales Ratio
Gross working Capital 213842000
Sales 637294000
Gross working Capital/Sales 0.335546859
Net Working Capital Sales RatioNet working Capital (CA-CL) -213842000
Sales 637294000
Gross working Capital/Sales -0.33554686
(4) Inventory Turnover
Sales 637294000
-
8/2/2019 Copy of Nipa's Revised Wcn Final
21/99
Inventories 114735000
Sales/Inventories 5.554486425
Accounts Receivables Turnover
sales 637294000
Receivables 46967000
sales /Receivables 13.56897396
Payables Turnover
COGS 1481833.333
Payables 14845000
Payables/COGS 0.099820366
32533000
(2)Quick Ratio
Current Asset-Inventory-prepaid expence- 66574000
current Liabilities 190482000
Current Asset-Inventory/current Liabilities 0.34950284
-
8/2/2019 Copy of Nipa's Revised Wcn Final
22/99
(Collected at December 5, 2010)
2005 2004 2003 2002
277896000 176545000 152983000 130398000
269838000 167584000 144648000 115268000
1.02986236 1.05347169 1.05762264 1.131259326
421267000 250510000 185290000 179770000
111526000 86997000 75054000 36476000
3.77729857 2.87952458 2.46875583 4.928446102
421267000 250510000 185290000 179770000
72186000 74815000 49104000 45778000
5.8358546 3.3483927 3.77341968 3.9269955
421267000 250510000 185290000 179770000
352786000 254768000 203359000 177598000
1.19411485 0.98328676 0.91114728 1.012229867
299831000 210998000 162839000 134297000
352786000 254768000 203359000 177598000
85% 83% 80% 76%
-
8/2/2019 Copy of Nipa's Revised Wcn Final
23/99
9795000 3100000 829000 1293000
421267000 250510000 185290000 179770000
2% 1% 0% 1%
9795000 3100000 829000 1293000352786000 254768000 203359000 177598000
3% 1% 0% 1%
9795000 3100000 829000 1293000
52955000 43770000 40520000 43301000
18% 7% 2% 3%
45 18 1 14
45 18 1 14
12813000 5029000 250000 3979000
352786000 254768000 203359000 177598000
0.03631947 0.01973953 0.00122935 0.022404532
13036000 15686000 11843000 4782000
128950 41376000 59983000 59983000
190482000 190482000 190482000 190482000
0.74540377 0.33402631 0.27939123 0.34000588
13036000 15686000 11843000 4782000
0 0 0 0
269838000 167584000 144648000 115268000
0.04831047 0.09360082 0.08187462 0.041485928
-
8/2/2019 Copy of Nipa's Revised Wcn Final
24/99
128950000 47940000 41376000 59983000
1154156.16 686328.767 507643.836 492520.5479
111.726648 69.8499062 81.5059636 121.7878122
111526000 86997000 75054000 36476000
1170186.11 695861.111 514694.444 499361.1111
95.3062072 125.020638 145.82244 73.04533571
7620000 10601000 5526037 20082000
961483.333 563647.222 414494.444 395475
7.92525438 18.8078635 13.3319929 50.77944244
199.107601 176.062681 213.996411 144.0537055
75133000 47597000 36072000 37399000
421217000 250510000 185290000 179770000
0.17837124 0.1900004 0.19467861 0.208038049
45156000 25392000 17835000 21840000
421217000 250510000 185290000 179770000
0.10720365 0.10136122 0.09625452 0.121488569
0 0 0 150000
12813000 5029000 250000 3979000
0 0 0 0.037697914
9795000 3100000 829000 1293000
74890000 78223000 50376000 47200000
0.13079183 0.03963029 0.01645625 0.027394068
299831000 210998000 162839000 134297000
52955000 43770000 40520000 43301000
-
8/2/2019 Copy of Nipa's Revised Wcn Final
25/99
5.66199603 4.82060772 4.01873149 3.101475716
22941000 30000000 17303000 6144000
75896000 73770000 57823000 49445000
0.30226889 0.40666938 0.29924079 0.124259278
17374000 12599000 17489000 16482000
421217000 250510000 185290000 179770000
0.04124715 0.0502934 0.09438718 0.091683818
10771000 -21380000 7899000 13000000
17374000 12599000 17489000 16482000
0.61994935 -1.69696008 0.45165533 0.788739231
2 1 0 20
45 18 1 14
0.04444444 0.05555556 0 1.428571429
308.75 210.91 166.93 163.04
395.186567 326.641791 302.38806 323.141791
0.78127656 0.64569203 0.55203899 0.504546315
308.75 210.91 166.93 163.04
129.656716 94.0223881 130.514925 123
2.38128813 2.24318914 1.27901081 1.325528455
308.75 210.91 166.93 163.04
45 18 1 14
6.86111111 11.7172222 166.93 11.64571429
6.86111111 11.7172222 166.93 11.64571429
45 18 1 14
0.15246914 0.65095679 166.93 0.831836735
-
8/2/2019 Copy of Nipa's Revised Wcn Final
26/99
308.75 210.91 166.93 163.04
421267000 250510000 185290000 179770000
7.3291E-07 8.4192E-07 9.0091E-07 9.06937E-07
2 1 0 20
308.75 210.91 166.93 163.040.00647773 0.00474136 0 0.122669284
0.40760556 -3.62291492 1.56441399 -0.100401768
89478.3526 33457891.2 46588555.6 39968757.97
47862512.5 40136139.4 27892592.4 16904111.01
-52770438 -188781161 -68147049.2 -999670763.1
85371990.9 115202031 111034148 90811868.98
209447562 -31798160.6 70974913.8 -904484763.1
0.03695158 0.06156974 0.05823691 0.026925979
277896000 176545000 152983000 130398000
269838000 167584000 144648000 115268000128950000 47940000 41376000 59983000
7620000 10601000 5526037 20082000
277896000 176545000 152983000 130398000
421267000 250510000 185290000 179770000
0.65966715 0.70474233 0.82564089 0.725360182
-277896000 -176545000 -152983000 -130398000
421267000 250510000 185290000 179770000
-0.6596671 -0.70474233 -0.82564089 -0.725360182
421267000 250510000 185290000 179770000
-
8/2/2019 Copy of Nipa's Revised Wcn Final
27/99
111526000 86997000 75054000 36476000
3.77729857 2.87952458 2.46875583 4.928446102
421267000 250510000 185290000 179770000
128950000 47940000 41376000 59983000
3.2669019 5.2254902 4.47819992 2.997015821
961483.333 563647.222 414494.444 395475
7620000 10601000 5526037 20082000
0.12617892 0.05316925 0.07500754 0.019693009
24384000 25922000 24710000 29157000
141986000 63626000 53219000 64765000
190482000 190482000 190482000 190482000
0.74540377 0.33402631 0.27939123 0.34000588
-
8/2/2019 Copy of Nipa's Revised Wcn Final
28/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
29/99
Receivables 21179295
Annual sales 340205232
Sales/360 945014.5333
Receivables/Annual sales per day (Days) 22.41160771
Profit Margin
Net income available to common stock holders 19322116
Sales 340205232
Net income available to common stock holders/Sales 6%
Return on Assets
Net income available to common stock holders 19322116
Total Asset 387868824
Net income available to common stock holders/Total Asset 5%
Return On Equity
Net income available to common stock holders 19322116
Common Equity 145679931
Net income available to common stock holders/Common Equity 13%
Basic Earning Power
EBIT 20155133
Total Assets 387868824
EBIT/Total Assets 0.051963787
Quick Raio
Cash & equivalent+ Account Receivables+Short term Investment 25282567
Current Liability 195585203
Cash & equivalent+ Accpunt Receivables+Short term Investment/ C 0.129266256
Cash Raio
Cash+Cash equivalent+Investment Fund 4103272
Current Liability 195585203
Cash+Cash equivalent+Investment Fund/Current Liabilities 0.02097946
Cash Conversion Cycle
-
8/2/2019 Copy of Nipa's Revised Wcn Final
30/99
Accounts Payable 8566502
Purchase 265180533
Purchase/360 736612.5917
Account Payable Outstnding=Accounts Payable/ Purchase 11.62958942
CCC= Days Inventory Outstanding+ Days Sales Outstanding-Accou 216.9401684
Profit Margin Analysis
Gross Profit 75024699
Sales 340205232
Profit Margin Analysis=Gross Profit/Net Sales 0.220527764
Operating Profit Margin
Operating Profit 21215929
Sales 340205232
Operating Profit Margin=Operating Profit/Net Sales 0.062362148
Pretax Profit Margin
Pretax Profit 20155133
Sales 340205232
Pretax Profit Margin=Pretax Profit/Net Sales 0.059244042
Effective Tax Rate
Income Tax Expense 833017
Pretax Profit 20155133
Effective Tax Rate=Income Tax Expense/Pretax Profit 0.041330266
Debt Equity Ratio
Total Debt 242188893
Common Equity 145679931
Debt Equity ratio=Total Debt/ Common Equity 1.662472595
Capitalization Ratio
Long term Debt 46603690
Long term Debt+Shareholder Equity 192283621
Capitalization Ratio=Long term Debt/ (long term debt+Share Equity) 0.242369526
Operating Cashflow Ratio
Operating Cashflow 43664142
Sales 340205232
-
8/2/2019 Copy of Nipa's Revised Wcn Final
31/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
32/99
Annual Dividend per Share/ Stock Price 0.11391482
Comprehensive Liquidity Index 0.708894489
Adjusted Receivable: [Accounts Receivable(1-1/Receivable Turover 19860789.3
Adjusted Inventory: [Inventory(1-1/Rec.Turnover-1/Inv. Turnover)] 71126559.8
Adjusted Payable: [Payable(1-1/Payable Turnover)] 8289766.164
Adjusted Current Asset: [Adjt.Rec.+Adjt.Inv.+Other Current Asset] 138453096.1
Adjusted Current Liabilities: [Adjt.Acc.Payable+Other Liabilities] 195308467.2
Net Liquid balance 0.01057902
Current Asset 263467490
Current Liability 195585203
Receivables 21179295
Accounts Payable 8566502
4103272
Working Capital Sales Ratio
Gross working Capital 263467490
Sales 340205232
Gross working Capital/Sales 0.774436914
Net Working Capital Sales Ratio
Net working Capital (CA-CL) 174405908
Sales 340205232
Gross working Capital/Sales 0.512649106
(4) Inventory Turnover
Sales 340205232
Inventories 194822448
Sales/Inventories 1.7462322
-
8/2/2019 Copy of Nipa's Revised Wcn Final
33/99
Accounts Receivables Turnover
sales 340205232
Receivables 21179295
sales /Receivables 16.06310465
Payables Turnover
COGS 265180533Payables 8566502
Payables/COGS 30.95552105
43362475
(2)Quick Ratio
Current Asset-Inventory-prepaid expence- 25282567
current Liabilities 195585203
Current Asset-Inventory/current Liabilities 0.129266256
-
8/2/2019 Copy of Nipa's Revised Wcn Final
34/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
35/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
36/99
12044990 16374142 15728715 12584373
272875260 280638651 303312551 345412405
757986.8333 779551.8083 842534.8639 959478.9028
15.89076415 21.00455906 18.6683254 13.11584128
221.1347858 230.8088591 228.8366415 200.7992869
77263553 79453953 79649311 88436917
350138813 360092604 383006862 433849322
0.220665491 0.220648667 0.207957922 0.203842469
20797309 20055786 20176584 21054864
350138813 360092604 383006862 433849322
0.059397325 0.05569619 0.052679432 0.048530361
19757444 19052997 19167755 20002121
350138813 360092604 383006862 433849322
0.05642746 0.052911381 0.050045461 0.046103843
220041 428474 225043 130787
19757444 19052997 19167755 20002121
0.011137119 0.022488536 0.011740707 0.006538657
243692098 256841163 255035501 223374775
149217334 151341857 155110742 158982076
1.633135317 1.697092715 1.644215595 1.405031187
43994572 33967647 38022577 24563978
193211906 185309504 193133319 183546054
0.227701144 0.183302239 0.196872177 0.133830052
64579593 44530714 30073242 45324309
350138813 360092604 383006862 433849322
-
8/2/2019 Copy of Nipa's Revised Wcn Final
37/99
0.184439972 0.123664617 0.078518807 0.104470162
47723529 35640967 16495108 41873419
64579593 44530714 30073242 45324309
0.738987764 0.800368191 0.548497831 0.92386227
10184499 21982960 15962906 15698976
10000000 10000000 10000000 10000000
1.0184499 2.198296 1.5962906 1.5698976
1.95 1.86 1.89 1.99
0.522282 1.18187957 0.844598201 0.788893266
21.21 25.8 21.2 20.25
14.9217334 15.1341857 15.5110742 15.8982076
1.42141663 1.704749797 1.36676543 1.273728493
21.21 25.8 21.2 20.25
6.4579593 4.4530714 3.0073242 4.5324309
3.284319243 5.793753947 7.049456124 4.467801153
21.21 25.8 21.2 20.25
1.95 1.86 1.89 1.99
10.87692308 13.87096774 11.21693122 10.1758794
10.87692308 13.87096774 11.21693122 10.1758794
1.95 1.86 1.89 1.99
5.57790927 7.457509539 5.934884242 5.113507235
21.21 25.8 21.2 20.25
350138813 360092604 383006862 433849322
6.0576E-08 7.16482E-08 5.53515E-08 4.66752E-08
1.0184499 2.198296 1.5962906 1.5698976
21.21 25.8 21.2 20.25
-
8/2/2019 Copy of Nipa's Revised Wcn Final
38/99
0.04801744 0.085205271 0.075296726 0.077525807
0.66854908 0.608157963 0.676158465 0.793299073
21427588.25 20841904.48 38727041.09 43059714.42
70916558.09 69018878.82 68623702.59 84940572.74
11513311.96 15418776.35 14913079.53 12125887.89
133152144.3 134961290.3 146183626.7 157432035.2
199165848 221918150.4 216197288.5 198452311.9
0.015187503 0.006083671 0.007995643 0.00318678
271340900 296978700 302155385 287228785
199697526 222873516 217012924 198910797
22929120 22212037 43716958 48476210
12044990 16374142 15728715 12584373
5967313 2483251 3279383 1218487
271340900 296978700 302155385 287228785
350138813 360092604 383006862 433849322
0.774952362 0.824728686 0.78890332 0.662047329
176768406 200661479 173295966 150434587
350138813 360092604 383006862 433849322
0.50485236 0.557249654 0.452461779 0.346743856
350138813 360092604 383006862 433849322
207603782 229666156 219605544 209320827
1.68657242 1.567895811 1.744067363 2.072652436
-
8/2/2019 Copy of Nipa's Revised Wcn Final
39/99
350138813 360092604 383006862 433849322
22929120 22212037 43716958 48476210
15.27048631 16.21159752 8.761059312 8.94973683
272875260 280638651 303312551 34541240512044990 16374142 15728715 12584373
22.65466887 17.13913627 19.2840007 27.44772465
34840685 42617256 34856101 28213261
28896433 24695288 47693740 49694697
199697526 222873516 217012924 198910797
0.144701006 0.110804049 0.219773731 0.249834085
-
8/2/2019 Copy of Nipa's Revised Wcn Final
40/99
Bangladesh Autocars Ltd.
2006
Current Ratio
Current Asset 61124255
Current Liability 48933322
Current Asset/Current Liability (Times) 1.24913357
Inventory Turnover
Sales 37537579
Inventories 31488500
Sales/Inventories (Times) 1.19210439
Fixed Asset Turnover
Sales 37537579
Net Fixed Asset 5804796
Sales/Net Fixed Asset (Times) 6.46664913
Total Asset Turnover
Sales 37537579
Total Asset 66929318
Sales/Total Asset (Times) 0.56085405
DEBT Ratio
Total Debt 65911898
Total Asset 66929318
Total Debt/Total Asset 98%
-
8/2/2019 Copy of Nipa's Revised Wcn Final
41/99
Profit Margin
Net income available to common stock holders 1744082
Sales 37537579Net income available to common stock holders/Sales 5%
Return on Assets
Net income available to common stock holders 1744082
Total Asset 66929318
Net income available to common stock holders/Total Asset 3%
Return On Equity
Net income available to common stock holders 1744082
Common Equity 9653477
Net income available to common stock holders/Common Equity 18%
Earning per Share 5.38
Price/ Earning
Price per Share 100
Earning per share 5.38
Price per Share/ Earning per share 18.5873606
Basic Earning Power
EBIT 3130137
Total Assets 66929318
EBIT/ total assets 0.0467678
Quick Ratio
Cash and equivalent 1095362
Accounts Receivable 2029832
short Investment 136105
Current Liability 48933322
Cash and equivalent+Accounts Receivable +short Investment/Current L 0.18893075
Cash Ratio
Cash and equivalent 1095362
-
8/2/2019 Copy of Nipa's Revised Wcn Final
42/99
Investment Fund 136105
Current Liabilities 48933322
Cash and equivalent+Investment Fund/Current Liabilities 0.02516623
DAYS Sales Outstanding
Receivables 2029832Annual sales/365 102842.682
Receivables/Annual sales per day (Days) 19.7372526
Inventory Conversion period
Inventories 31488500
Sales per day 104271.053
Sales/Inventories (Times) 301.986977
Days Purchase OutstandingAccounts Payable 44866332
Purchase per day 74272.9861
Accounts Payable/Purchase per day 604.073356
Cash Conversion Cycle
Inventory Turnover+Days sales outstanding-Days Purchase Outstandin -282.34913
Profit Margin AnalysisGross Profit 10799304
Net sales 37537579
Gross Profit/net sales 0.28769314
Operating Profit margin
Operating Profit 3130137
Net sales 37537579
Operating Profit/Net sales 0.08338676
Effective tax rateIncome tax expenses 1224886
Pretax income 2968968
Income tax expenses/Pretax income 0.41256288
Retained on Asset
Net income 1744082
Average total asset 133661000
-
8/2/2019 Copy of Nipa's Revised Wcn Final
43/99
Net income/Average total asset 0.01304855
Debt equity ratio
Total liability 65911898
Shareholders equity 9653477
Total liability/Shareholders equity 6.82778837
Capitalization Ratio
Long term debt 701000
long term debt+share equity 10354477
Long term debt/long term debt+share equity 0.06770018
Operating Cash Flow/Property ,plant & equipment
Operating cash Flow 3345589
Net sales 37537579
Operating cash Flow/Net sales 0.08912639
Free Cash Flow
Operating cashflow 3345589
Capital expenditure
(Operating cashflow-capital expenditure)/operating cash flow
Pretax profit margin
Pretax profit 2968968
Net sales 37537579
pretax profit/net tax 0.07708537
Net profit margin
Net income 1744082
Net sales 37537579
Net income/net sales 0.04646229
Interest Coverage ratio
EBIT 2968968
Interest expense 0
EBIT/interest expense 0
Dividend payment ratio
Dividend 971265
Common share 9653477
EPS 5.38
(Divident/common share)/EPS 0.0187013
-
8/2/2019 Copy of Nipa's Revised Wcn Final
44/99
Price-Earning+growth ratio
Price earnings ratio
Comprehensive Liquidity Index -1.2484101
Adjusted Receivable: [Accounts Receivable(1-1/Receivable Turover 1920069.52
Adjusted Inventory: [Inventory(1-1/Rec.Turnover-1/Inv. Turnover)] 3371556.25
Adjusted Payable: [Payable(1-1/Payable Turnover)] -30418545
Adjusted Current Asset: [Adjt.Rec.+Adjt.Inv.+Other Current Asset] 32897548.8
Adjusted Current Liabilities: [Adjt.Acc.Payable+Other Liabilities] -26351555
Net Liquid balance 0.01636595
Current Asset 61124255
Current Liability 48933322
Receivables 2029832
Accounts Payable 44866332
(4) Inventory TurnoverSales 37537579
Inventories 31488500
Sales/Inventories 1.192104387
Accounts Receivables Turnover
sales 37537579Receivables 2029832
sales /Receivables 18.49294868
Payables TurnoverCOGS 26738275
Payables 44866332
Payables/COGS 0.595954111
Working Capital Sales Ratio
Gross working Capital 61124255Sales 37537579
-
8/2/2019 Copy of Nipa's Revised Wcn Final
45/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
46/99
(Collected at December 5, 2010)
2005 2004 2003 2002
25645263 19075763 16209178 21150492
16679547 11345010 8064857 12078885
1.5375275 1.6814232 2.00985312 1.7510302
19612309 9427813 19620000 9750820
5879000 4773250 4327000 4286000
3.335994 1.97513497 4.53431939 2.2750397
19612309 9427813 19620000 9750820
3972022 3234135 2252875 2483607
4.9376134 2.91509569 8.708872 3.926072
19612309 9427813 19620000 9750820
29617285 22309898 18462053 23634099
0.6621913 0.42258432 1.06272038 0.4125742
30597835 24959138 20705631 25663382
29617285 22309898 18462053 23634099
103% 112% 112% 109%
-
8/2/2019 Copy of Nipa's Revised Wcn Final
47/99
819810 791431 673608 -9690332
19612309 9427813 19620000 97508204% 8% 3% -99%
819810 791431 673608 -9690332
29617285 22309898 18462053 23634099
3% 4% 4% -41%
819810 791431 673608 -9690332
7655774 5987084 5734405 5622980
11% 13% 12% -172%
2.53 2.44 2.08 -29.93
100 100 100
2.53 2.44 2.08 -29.93
0
1602865 1584728 1134498 9690332
29617285 22309898 18462053 23634099
0.0541192 0.07103251 0.06145026 0.4100149
1114668 427978 666534 4920362
738372 545925 0 0
606503 1731107 0 0
16679547 11345010 8064857 12078885
0.266741 0.20357514 0.08264672 0.4032129
1114668 427978 666534 4920362
-
8/2/2019 Copy of Nipa's Revised Wcn Final
48/99
606503 1731107 0 0
16679547 11345010 8064857 12078885
0.1031905 0.19031142 0.08264672 0.4073523
738372 545925 0 053732.353 25829.6247 53753.4247 26714.575
13.741665 21.1356149 0 0
5879000 4773250 4327000 4286000
54478.636 26188.3694 54500 27085.611
107.91386 182.266025 79.3944954 158.239
12985037 6719362 4657632 3224825
36421.383 15602.8611 49349.6333 29023.589
356.52235 430.64935 94.3802757 111.11048
-234.86682 -227.24771 -14.98578 47.128516
6500611 3810783 1854132 -697672
19612309 9427813 19620000 9750820
0.3314557 0.40420647 0.09450214 -0.07155
1602865 1584728 1134498 -9690332
19612309 9427813 19620000 9750820
0.0817275 0.16809073 0.05782355 -0.993797
691632 695683 404165 0
1511822 1487092 1077773 0
0.4574824 0.46781437 0.37500012 0
819890 791439 673608 -9690332
74890000 78223000 50376000 47200000
-
8/2/2019 Copy of Nipa's Revised Wcn Final
49/99
0.0109479 0.01011773 0.01337161 -0.205304
30597835 24959138 20705631 25663382
7653774 5987084 5734405 5622980
3.9977448 4.16883044 3.61077235 4.564018
701000 701000 701000 3389723
8354774 6688084 6435405 9012703
0.0839041 0.10481328 0.10892865 0.376105
893180 2509247 -2959422 12450528
19612309 9427813 19620000 9750820
0.0455418 0.26615367 -0.150837 1.2768698
893180 2509247 -2959422 12450528
1511822 1847092 1077773 -9690332
19612309 9427813 19620000 9750820
0.0770854 0.19591946 0.05493236 -0.993797
819810 791431 673608 -9690332
19612309 9427813 19620000 9750820
0.0418008 0.0839464 0.03433272 -0.993797
1511822 1847092 1077773 -9690332
0 0 0 0
0 0 0 0
538785 538760 359190 0
7655774 5987084 5734405 5622980
2.53 2.44 2.08 -29.93
0.0220603 0.03687994 0.03011428 0
-
8/2/2019 Copy of Nipa's Revised Wcn Final
50/99
6.1869533 4.94440707 1.73620166 1.5215752
710573.48 514312.779 0 0
3895371.8 2080180.88 0 0
125437.44 -1318662.7 3436552.58 2229514.3
23633836 16351081.7 11882178 16864492
3819947.4 3306985.33 6843777.58 11083574
0.0376357 0.01918332 0.03610292 0.2081891
25645263 19075763 16209178 21150492
16679547 11345010 8064857 12078885
738372 545925 0 0
12985037 6719362 4657632 3224825
19612309 9427813 19620000 9750820
5879000 4773250 4327000 4286000
3.33599405 1.975134971 4.53431939 2.27503966
19612309 9427813 19620000 9750820
738372 545925 0 0
26.5615557 17.26942895 0 0
13111698 5617030 17765868 10448492
12985037 6719362 4657632 3224825
1.00975438 0.835946925 3.814356308 3.2400183
25645263 19075763 16209178 2115049219612309 9427813 19620000 9750820
-
8/2/2019 Copy of Nipa's Revised Wcn Final
51/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
52/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
53/99
Receivables/Annual sales per day (Days) 266.6122498
Profit Margin
Net income available to common stock holders 41192076
Sales 317293796
Net income available to common stock holders/Sales 13%
Return on Assets
Net income available to common stock holders 41192076
Total Asset 604086223
Net income available to common stock holders/Total Asset 7%
Return On Equity
Net income available to common stock holders 41192076
Common Equity 203480595
Net income available to common stock holders/Common Equity 20%
Earning per Share 47
Price/ Earning
Price per Share
Earning per share 47
Price per Share/ Earning per share
Basic Earning Power
EBIT 68623798
Total Assets 604086223
EBIT/ total assets 0.113599343
Quick Ratio:
Cash & Equivalent 101076
Accounts Receiveble 234984480
Short Investment
Current Liabilities 378673274
(Cash & Equivalent+Acciunts Rexeivable+Short Investment)/Curre 0.924505425
Cash Ratio
-
8/2/2019 Copy of Nipa's Revised Wcn Final
54/99
Cash & Cash Equvalent 101076
Investment Fund
Current Liabilities 378673274
(Cash & Cash Equivalent+Investment Fund)/Current Liability 0.000266921
Days Purchase OutstandingPurchase 239488002
Accounts Payable 22760360
Purchase/Accounts Payable 10.52215352
Cash Convesion Cycle 326.4624342
Prrofit Margin Analysis
Gross Profit 77805794
Sales 317293796
Gross Profit/Sales 0.245216878
Operating ProfitMargin
Sales 317293796
Operating Profit 59273429
Operating Profit/Sales 5.353052816
Net Profit Margin
Net Income avilable able to common stock holder 41192076
Sales 317293796
Net Income avilable able to common stock holder/Sales 0.129823137
Effective Tax Rate
Income Tax Expenses 19065917
Pretax Income 53195869
0.358409729
Retained on Asset
Net income 41192076
-
8/2/2019 Copy of Nipa's Revised Wcn Final
55/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
56/99
Price earning + Growth rate
Price earning ratio=(price per share/EPS) 10.32553191
EPS 47
Price earning ratio/EPS 0.219692168
Price-Sales Ratiostock price 485.3
Net sales 317293796
stock price/net sales 1.5295E-06
Dividend Yield Ratio
Annual Dividend Per Share 30
Stock Price 485.3
Annual Dividend Per Share/Stock Price 0.061817433
Comprehensive Liquidity Index 1.117050924
Adjusted Receivable: [Accounts Receivable(1-1/Receivable Turove 218128394.5
Adjusted Inventory: [Inventory(1-1/Rec.Turnover-1/Inv. Turnover)] 45450610.16
Adjusted Payable: [Payable(1-1/Payable Turnover)] 20597270.48
Adjusted Current Asset: [Adjt.Rec.+Adjt.Inv.+Other Current Asset] 420581049.6
Adjusted Current Liabilities: [Adjt.Acc.Payable+Other Liabilities] 376510184.5
Net Liquid balance 0.00016732
Current Asset 454010709
Current Liability 378673274
Receivables 234984480
Accounts Payable 22760360
Working Capital Sales Ratio
Gross working Capital 454010709
Sales 317293796Gross working Capital/Sales 1.430884293
Net Working Capital Sales Ratio
Net working Capital (CA-CL) 143688794
-
8/2/2019 Copy of Nipa's Revised Wcn Final
57/99
Sales 317293796Gross working Capital/Sales 0.452857244
(4) Inventory Turnover
Sales 317293796Inventories 62024184
Sales/Inventories 5.115646439
Accounts Receivables Turnover
sales 317293796Receivables 22760360
sales /Receivables 13.94063169
Payables Turnover
COGS 239488002
Payables 22760360
Payables/COGS 10.52215352
(2)Quick Ratio
Current Asset-Inventory-prepaid expence- 350085496
current Liabilities 378673274
Current Asset-Inventory/current Liabilities 0.924505425
-
8/2/2019 Copy of Nipa's Revised Wcn Final
58/99
(Collected at December 5, 2010)
2005 2004 2003 2002
372291702 396403875 262642235 270802805
311434604 351938456 234257779 255241210
1.195408915 1.126344303 1.121167613 1.060968192
43403859 37069350 47116897 53849580799745.8694 771493.4083 742470.8667 686320.1944
54.27206399 48.04882271 63.45959029 78.46130776
799745.8694 771493.4083 742470.8667 686320.1944
163244914 175480533 190385990 202248113
0.004899055 0.004396462 0.003899819 0.003393457
287908513 277737627 267289512 247075270
535536616 571884408 453028225 473050918
0.537607522 0.485653435 0.590006311 0.522301639
571004106 606873099 488207444 510460523
535536616 571884408 453028225 473050918
107% 106% 108% 108%
208783839 211836266 202991892 206202333
799745.8694 771493.4083 742470.8667 686320.1944
-
8/2/2019 Copy of Nipa's Revised Wcn Final
59/99
261.0627288 274.5794892 273.4004809 300.4462562
36754173 33643288 22317976 15275585
287908513 277737627 267289512 247075270
13% 12% 8% 6%
36754173 33643288 22317976 15275585
535536616 571884408 453028225 473050918
7% 6% 5% 3%
36754173 33643288 22317976 15275585
190844732 175733847 162773023 157172264
19% 19% 14% 10%
48.5 45.4 30 20
48.5 45.4 30 20
6806790 6895100 59825464 44982987
535536616 571884408 453028225 473050918
0.012710223 0.012056807 0.132056814 0.095091216
104967 124411 126996 66335
208783839 211836266 202991892 206202333
0 0 0 0
311434604 351938456 234257779 255241210
0.970954422 0.984743372 0.86707425 0.838644598
-
8/2/2019 Copy of Nipa's Revised Wcn Final
60/99
104967 124411 126996 66335
0
311434604 351938456 234257779 255241210
0.000337043 0.000353502 0.000542121 0.000259891
212576701 198368310 203257697 195866277
17692575 23197384 16501556 20580284
12.01502331 8.551322425 12.31748673 9.517180472
303.3197694 314.0769895 324.5425845 369.3903835
75331812 79369317 64031815 51208993
799745.8694 771493.4083 742470.8667 686320.1944
94.19468719 102.877505 86.24151852 74.6138514
287908513 277737627 742470.8667 686320.1944
57330028 60702700 52221104 37962190
5.021949632 4.575375181 0.014217832 0.018079046
36754173 33643288 22317976 15275585
287908513 277737627 267289512 247075270
0.127659209 0.121133346 0.083497388 0.061825633
17601214 16688637 15282439 6279132
52534539 49471901 36741150 20641658
0.3350408 0.337335673 0.415948848 0.304197076
36754173 33643288 22317976 15275585
-
8/2/2019 Copy of Nipa's Revised Wcn Final
61/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
62/99
12.60412371 18.29295154 15.01666667 16
48.5 45.4 30 20
0.259878839 0.402928448 0.500555556 0.8
611.3 830.5 450.5 320
287908513 277737627 267289512 247075270
2.12324E-06 2.99023E-06 1.68544E-06 1.29515E-06
27.5 25 20 20
611.3 830.5 450.5 320
0.044986095 0.030102348 0.044395117 0.0625
1.168792436 1.109851334 1.076280992 1.003223755
207984093.1 211064772.6 202249421.1 205516012.8
34193221.29 29025612.17 35902449.88 37627734.26
16220037.28 20484659.25 15161870.69 18417849.02
362281318.4 387588643.8 250685317 253894639.1
309962066.3 349225731.2 232918093.7 253078775
0.000196003 0.000217546 0.000280327 0.000140228
372291702 396403875 262642235 270802805
311434604 351938456 234257779 255241210
208783839 211836266 202991892 206202333
17692575 23197384 16501556 20580284
372291702 396403875 262642235 270802805
287908513 277737627 267289512 2470752701.293090288 1.42726025 0.982613321 1.09603363
102650765 140102190 31265887 49038877
-
8/2/2019 Copy of Nipa's Revised Wcn Final
63/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
64/99
Industry Average 2002 2003 2004
Particulars
Current Ratio 1.81067934 1.51005074 1.54092205
Quick Ratio 0.68638408 0.436134606 0.237987908Account Receivable Turnover 9.47108602 9.992485558 6.160001862
Receivable Collection Period 12.5781307 121.7508444 125.2924418
Inventory Turnover 2.63989641 2.836023366 4.309976934
Inventory Conversion Period 74.1578087 171.3074193 119.7375343
Payable Turnover 10.9995954 10.23723062 22.17204244
Payable defferal period 0.93079354 40.68688548 17.07853419
Cash Conversion Cycle 202.600952 252.3713782 227.951442
Comprehensive Liquidity Index 0.81707928 1.158123895 1.48169712
Net Liquid balance 0.01130563 0.01160961 0.086067754
-
8/2/2019 Copy of Nipa's Revised Wcn Final
65/99
2005 2006
1.671664058 1.81517281
0.764757236 1.036670556.025228873 59.7432384
109.6761109 120.740303
4.38283609 14.0240409
142.8692833 94.3968881
66.89138629 11.1437658
13.72624781 26.2006509
220.1098482 180.385227
1.443589038 1.73867769
0.022139288 0.07100289
-
8/2/2019 Copy of Nipa's Revised Wcn Final
66/99
2006
Current Ratio Total Asset Weight Ratio w*r
Safko 364236748 0.18819 0.643129 0.121031769
Saiham 450523950 0.23277 1.124926 0.261854034
Mithun 355683385 0.18377 1.179407 0.216742918
Prime 765008000 0.39526 3.063929 1.211050617
0 0 0 01935452083 1.810679337
2006
Quick ratio Total Asset Weight Ratio w*r
Safko 364236748 0.18819 0.103393 0.019457757
Saiham 450523950 0.23277 0.374859 0.087257595
Mithun 355683385 0.18377 0.76549 0.140676182
Prime 765008000 0.39526 1.110641 0.438992551
1935452083 0.686384085
2006
A/R Turnover Total Asset Weight Ratio w*r
Safko 364236748 0.18819 54.0249 10.16705851
Saiham 450523950 0.23277 7.060074 1.643405299
Mithun 355683385 0.18377 4.062098 0.746502979
Prime 765008000 0.39526 0.053544 0.021163879
0 0
1935452083 12.57813066
2006
inventory turnover Total Asset Weight Ratio w*r
Safko 364236748 0.18819 374.386 70.4564427
Saiham 450523950 0.23277 2.343714 0.545557029
Mithun 355683385 0.18377 2.379866 0.437354549
Prime 765008000 0.39526 6.877625 2.718454382
0
1935452083 74.15780866
20065. Accounts Payable Turnover Total Asset Weight Ratio w*r
Safko 364236748 0.18819 0.090735 0.017075645
Saiham 450523950 0.23277 0.073645 0.017142649
Mithun 355683385 0.18377 4.869845 0.89494488
Prime 765008000 0.39526 0.004125 0.001630364
0
1935452083 0.930793537
-
8/2/2019 Copy of Nipa's Revised Wcn Final
67/99
2006
Cash Conversion Cycle Total Asset Weight Ratio w*r
Safko 364236748 0.18819 -1348.51 -253.7789321
Saiham 450523950 0.23277 178.0811 41.45275606
Mithun 355683385 0.18377 70.6539 12.98426306
Prime 765008000 0.39526 1016.906 401.94286470 0
1935452083 202.6009517
Comprehensive Liquidity Index Total Asset Weight Ratio w*r
National Tubes Limited 579664966 0.35306 0.98993 0.349509521
National Polymer Industries Ltd 177598000 0.10817 -0.1004 -0.010860623
Rangpur foundary Ltd. 387868824 0.23624 0.70889 0.167471834
Bangladesh Autocars Ltd. 23634099 0.0144 1.52158 0.021903211
Bangladesh Lamps Philips 473050918 0.28813 1.00322 0.289055342
1641816807 0.817079285
2002
Net Liquid balance Total Asset Weight Ratio w*r
National Tubes Limited 579664966 0.35306 0.00809 0.002856469
National Polymer Industries Ltd 177598000 0.10817 0.02693 0.002912627
Rangpur foundary Ltd. 387868824 0.23624 0.01058 0.002499226
Bangladesh Autocars Ltd. 23634099 0.0144 0.20819 0.002996901
Bangladesh Lamps Philips 473050918 0.28813 0.00014 4.04034E-05
1641816807 0.011305626
2002
Accounts receivable turnover Total Asset Weight Ratio w*r
National Tubes Limited 579664966 0.35306 5.36166 1.893003189
National Polymer Industries Ltd 177598000 0.10817 2.99702 0.324192086
Rangpur foundary Ltd. 387868824 0.23624 16.0631 3.794806755
Bangladesh Autocars Ltd. 23634099 0.0144 0 0
Bangladesh Lamps Philips 473050918 0.28813 12.0054 3.459083992
1641816807 9.471086023
2002
Inventory Turnover Total Asset Weight Ratio w*r
National Tubes Limited 579664966 0.35306 0.96157 0.33949664
National Polymer Industries Ltd 177598000 0.10817 4.92845 0.533118048
Rangpur foundary Ltd. 387868824 0.23624 1.74623 0.412536299
-
8/2/2019 Copy of Nipa's Revised Wcn Final
68/99
Bangladesh Autocars Ltd. 23634099 0.0144 2.27504 0.032749398
Bangladesh Lamps Philips 473050918 0.28813 4.58825 1.321996029
1641816807 2.639896415
2002
Payable Turnover Total Asset Weight Ratio w*rNational Tubes Limited 579664966 0.35306 2.53673 0.895627149
National Polymer Industries Ltd 177598000 0.10817 0.01969 0.002130225
Rangpur foundary Ltd. 387868824 0.23624 30.9555 7.313045825
Bangladesh Autocars Ltd. 23634099 0.0144 3.24002 0.046640352
Bangladesh Lamps Philips 473050918 0.28813 9.51718 2.742151828
1641816807 10.99959538
2004Current ratio Total Asset Weight Ratio Weight*Ratio
National Tubes Limited 708549581 0.36046 2.16645 0.780913264
National Polymer Industries Ltd 254768000 0.12961 1.05347 0.136537402
Rangpur foundary Ltd. 408183020 0.20765 1.3325 0.27669777
Bangladesh Autocars Ltd. 22309898 0.01135 1.68142 0.019083521
Bangladesh Lamps Philips 571884408 0.29093 1.12634 0.327690092
1965694907 1.54092205
Quick Ratio(2004) Total Asset Weight Ratio Weight*Ratio
National Tubes Limited 708549581 0.36046 1.75181 0.033739123
National Polymer Industries Ltd 254768000 0.12961 0.0936 0.014360991
Rangpur foundary Ltd. 408183020 0.20765 0.1108 0.007833492
Bangladesh Autocars Ltd. 22309898 0.01135 0.03772 0.006835496
Bangladesh Lamps Philips 571884408 0.29093 0.60227 0.175218806
1965694907 0.237987908
Receivable Collection Period(20 Total Asset Weight Ratio Weight*Ratio
National Tubes Limited 708549581 0.36046 84.3226 30.39472006National Polymer Industries Ltd 254768000 0.12961 69.8499 9.053043195
Rangpur foundary Ltd. 408183020 0.20765 22.2063 4.611216463
Bangladesh Autocars Ltd. 22309898 0.01135 21.1356 0.239881281
Bangladesh Lamps Philips 571884408 0.29093 278.393 80.99358082
1965694907 125.2924418
Inventory Conversion Period(200 Total Asset Weight Ratio Weight*Ratio
-
8/2/2019 Copy of Nipa's Revised Wcn Final
69/99
National Tubes Limited 708549581 0.36046 143.17 51.60687709
National Polymer Industries Ltd 254768000 0.12961 125.021 16.20356128
Rangpur foundary Ltd. 408183020 0.20765 229.607 47.67866899
Bangladesh Autocars Ltd. 22309898 0.01135 182.266 2.068650843
Bangladesh Lamps Philips 571884408 0.29093 7.49238 2.179776134
1965694907 119.7375343
Payable defferal period(2004) Total Asset Weight Ratio Weight*Ratio
National Tubes Limited 708549581 0.36046 8.05551 2.903670607
National Polymer Industries Ltd 254768000 0.12961 18.8079 2.437632485
Rangpur foundary Ltd. 408183020 0.20765 21.0046 4.361665852
Bangladesh Autocars Ltd. 22309898 0.01135 430.649 4.887708181
Bangladesh Lamps Philips 571884408 0.29093 8.55132 2.487857065
1965694907 17.07853419
Cash Conversion Cycle(2004) Total Asset Weight Ratio Weight*Ratio
National Tubes Limited 708549581 0.36046 219.438 79.09792655National Polymer Industries Ltd 254768000 0.12961 176.063 22.81897199
Rangpur foundary Ltd. 408183020 0.20765 230.809 47.9282196
Bangladesh Autocars Ltd. 22309898 0.01135 -227.25 -2.579176057
Bangladesh Lamps Philips 571884408 0.29093 277.334 80.68549989
1965694907 227.951442
Comprehensive Liquidity Index(2 Total Asset Weight Ratio Weight*Ratio
National Tubes Limited 708549581 0.36046 2.05691 0.74142969
National Polymer Industries Ltd 254768000 0.12961 1.00256 0.1299384
Rangpur foundary Ltd. 408183020 0.20765 1.2816 0.266128633Bangladesh Autocars Ltd. 22309898 0.01135 1.65921 0.01883145
Bangladesh Lamps Philips 571884408 0.29093 1.11837 0.325368948
1965694907 1.48169712
Net Liquid balance(2004) Total Asset Weight Ratio Weight*Ratio
National Tubes Limited 708549581 0.36046 0.21235 0.07654357
National Polymer Industries Ltd 254768000 0.12961 0.06157 0.007979875
Rangpur foundary Ltd. 408183020 0.20765 0.00608 0.001263294
Bangladesh Autocars Ltd. 22309898 0.01135 0.01918 0.000217724
Bangladesh Lamps Philips 571884408 0.29093 0.00022 6.32911E-051965694907 0.086067754
Accounts Receivables turnover(2 Total Asset Weight Ratio Weight*Ratio
National Tubes Limited 708549581 0.36046 4.26932 1.538907865
-
8/2/2019 Copy of Nipa's Revised Wcn Final
70/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
71/99
2006
DSO Total Asset Weight Ratio w*r
National Tubes Limited 808233663 0.36586 75.1417 27.49165534
National Polymer Industries Ltd 347503000 0.1573 26.8996 4.231430945
Rangpur foundary Ltd. 382356851 0.17308 40.2246 6.962159303Bangladesh Autocars Ltd. 66929318 0.0303 301.987 9.149291367
Bangladesh Lamps Philips 604086223 0.27345 266.612 72.90576562
2209109055 120.7403026
2006
Payable defferal period Total Asset Weight Ratio w*r
National Tubes Limited 808233663 0.36586 3.21364 1.17575634
National Polymer Industries Ltd 347503000 0.1573 10.018 1.575876737
Rangpur foundary Ltd. 382356851 0.17308 13.1158 2.270115076
Bangladesh Autocars Ltd. 66929318 0.0303 604.073 18.30159433Bangladesh Lamps Philips 604086223 0.27345 10.5222 2.877308371
2209109055 26.20065085
2006
Cash Conversion Cycle Total Asset Weight Ratio w*r
National Tubes Limited 808233663 0.36586 191.073 69.90662699
National Polymer Industries Ltd 347503000 0.1573 81.6941 12.85085383
Rangpur foundary Ltd. 382356851 0.17308 200.799 34.75472741
Bangladesh Autocars Ltd. 66929318 0.0303 -282.35 -8.554323949
Bangladesh Lamps Philips 604086223 0.27345 261.206 71.427343162209109055 180.3852274
2006
Comprehensive Liquidity Index Total Asset Weight Ratio w*r
National Tubes Limited 808233663 0.36586 2.63972 0.965778633
National Polymer Industries Ltd 347503000 0.1573 1.09027 0.171503822
Rangpur foundary Ltd. 382356851 0.17308 1.41254 0.244485635
Bangladesh Autocars Ltd. 66929318 0.0303 1.21414 0.036784787
Bangladesh Lamps Philips 604086223 0.27345 1.17068 0.320124809
2209109055 1.738677686
2006
Net Liquid balance Total Asset Weight Ratio w*r
National Tubes Limited 808233663 0.36586 0.16682 0.061034196
National Polymer Industries Ltd 347503000 0.1573 0.05642 0.008875524
Rangpur foundary Ltd. 382356851 0.17308 0.00319 0.000551574
Bangladesh Autocars Ltd. 66929318 0.0303 0.01637 0.000495839
-
8/2/2019 Copy of Nipa's Revised Wcn Final
72/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
73/99
2003
Current Ratio Total Asset Weight Ratio
National Tubes Limited 601698287 0.36041557 2.039214
National Polymer Industries Ltd 203359000 0.12181146 1.057623
Rangpur foundary Ltd. 392909432 0.23535163 1.358759
Bangladesh Autocars Ltd. 18462053 0.01105872 2.009853
Bangladesh Lamps Philips 453028225 0.27136262 1.1211681669456997
2003
Quick Ratio Total Asset Weight Ratio
National Tubes Limited 601698287 0.36041557 0.365801
National Polymer Industries Ltd 203359000 0.12181146 0.279391
Rangpur foundary Ltd. 392909432 0.23535163 0.144701
Bangladesh Autocars Ltd. 18462053 0.01105872 0.082647
Bangladesh Lamps Philips 453028225 0.27136262 0.867074
1669456997
2003
DSO Total Asset Weight Ratio
National Tubes Limited 601698287 0.36041557 89.01787
National Polymer Industries Ltd 203359000 0.12181146 81.50596
Rangpur foundary Ltd. 392909432 0.23535163 23.57489
Bangladesh Autocars Ltd. 18462053 0.01105872 0
Bangladesh Lamps Philips 453028225 0.27136262 273.4005
1669456997
2003
inventore conversion period Total Asset Weight Ratio
National Tubes Limited 601698287 0.36041557 236.4217
National Polymer Industries Ltd 203359000 0.12181146 145.8224
Rangpur foundary Ltd. 392909432 0.23535163 213.4507
Bangladesh Autocars Ltd. 18462053 0.01105872 79.3945
Bangladesh Lamps Philips 453028225 0.27136262 63.45959
1669456997
2003Payable defferal period Total Asset Weight Ratio
National Tubes Limited 601698287 0.36041557 85.83633
National Polymer Industries Ltd 203359000 0.12181146 13.33199
Rangpur foundary Ltd. 392909432 0.23535163 15.89076
Bangladesh Autocars Ltd. 18462053 0.01105872 94.38028
Bangladesh Lamps Philips 453028225 0.27136262 12.31749
1669456997
-
8/2/2019 Copy of Nipa's Revised Wcn Final
74/99
Cash Conversion Cycle Total Asset Weight Ratio
National Tubes Limited 601698287 0.36041557 239.6032
National Polymer Industries Ltd 203359000 0.12181146 213.9964
Rangpur foundary Ltd. 392909432 0.23535163 221.1348
Bangladesh Autocars Ltd. 18462053 0.01105872 -14.9858Bangladesh Lamps Philips 453028225 0.27136262 324.5426
1669456997
Comprehensive Liquidity Index Total Asset Weight Ratio
National Tubes Limited 601698287 0.36041557 1.384384
National Polymer Industries Ltd 203359000 0.12181146 1.564414
Rangpur foundary Ltd. 392909432 0.23535163 0.668549
Bangladesh Autocars Ltd. 18462053 0.01105872 1.736202
Bangladesh Lamps Philips 453028225 0.27136262 1.0762811669456997
Net Liquid balance Total Asset Weight Ratio
National Tubes Limited 601698287 0.36041557 0.001293
National Polymer Industries Ltd 203359000 0.12181146 0.058237
Rangpur foundary Ltd. 392909432 0.23535163 0.015188
Bangladesh Autocars Ltd. 18462053 0.01105872 0.036103
Bangladesh Lamps Philips 453028225 0.27136262 0.00028
1669456997
2003
Accounts receivable turnover Total Asset Weight Ratio
National Tubes Limited 601698287 0.36041557 4.044132
National Polymer Industries Ltd 203359000 0.12181146 4.4782
Rangpur foundary Ltd. 392909432 0.23535163 15.27049
Bangladesh Autocars Ltd. 18462053 0.01105872 0
Bangladesh Lamps Philips 453028225 0.27136262 16.19784
1669456997
2003
Inventory Turnover Total Asset Weight Ratio
National Tubes Limited 601698287 0.36041557 1.522703
National Polymer Industries Ltd 203359000 0.12181146 2.468756
Rangpur foundary Ltd. 392909432 0.23535163 1.686572
-
8/2/2019 Copy of Nipa's Revised Wcn Final
75/99
Bangladesh Autocars Ltd. 18462053 0.01105872 4.534319
Bangladesh Lamps Philips 453028225 0.27136262 5.672901
1669456997
2003
Payable Turnover Total Asset Weight RatioNational Tubes Limited 601698287 0.36041557 4.194028
National Polymer Industries Ltd 203359000 0.12181146 0.075008
Rangpur foundary Ltd. 392909432 0.23535163 22.65467
Bangladesh Autocars Ltd. 18462053 0.01105872 3.814356
Bangladesh Lamps Philips 453028225 0.27136262 12.31749
1669456997
2005Current Ratio Total Asset Weight Ratio
National Tubes Limited 803609842 0.37698145 2.418305
National Polymer Industries Ltd 352786000 0.16549546 1.029862
Rangpur foundary Ltd. 410146243 0.19240372 1.392338
Bangladesh Autocars Ltd. 29617285 0.01389377 1.537528
Bangladesh Lamps Philips 535536616 0.25122561 1.195409
2131695986 1 7.573442
2005
Quick ratio Total Asset Weight RatioNational Tubes Limited 803609842 0.37698145 1.44745
National Polymer Industries Ltd 352786000 0.16549546 0.04831
Rangpur foundary Ltd. 410146243 0.19240372 0.21656
Bangladesh Autocars Ltd. 29617285 0.01389377 0.066828
Bangladesh Lamps Philips 535536616 0.25122561 0.670731
2131695986 1 2.44988
2005
DSO Total Asset Weight Ratio
National Tubes Limited 803609842 0.37698145 44.01366National Polymer Industries Ltd 352786000 0.16549546 111.7266
Rangpur foundary Ltd. 410146243 0.19240372 41.09092
Bangladesh Autocars Ltd. 29617285 0.01389377 13.74166
Bangladesh Lamps Philips 535536616 0.25122561 264.6886
2131695986 1 475.2615
2005
-
8/2/2019 Copy of Nipa's Revised Wcn Final
76/99
Accounts receivable turnover Total Asset Weight Ratio
National Tubes Limited 803609842 0.37698145 8.179278
National Polymer Industries Ltd 352786000 0.16549546 3.266902
Rangpur foundary Ltd. 410146243 0.19240372 8.761059
Bangladesh Autocars Ltd. 29617285 0.01389377 26.56156
Bangladesh Lamps Philips 535536616 0.25122561 1.378979
2131695986 1 48.14777
2005
Payable defferal period Total Asset Weight Ratio
National Tubes Limited 803609842 0.37698145 2.257086
National Polymer Industries Ltd 352786000 0.16549546 7.925254
Rangpur foundary Ltd. 410146243 0.19240372 18.66833
Bangladesh Autocars Ltd. 29617285 0.01389377 356.5223
Bangladesh Lamps Philips 535536616 0.25122561 12.01502
2131695986 1 397.388
2005
Cash Conversion Cycle Total Asset Weight Ratio
National Tubes Limited 803609842 0.37698145 215.5228
National Polymer Industries Ltd 352786000 0.16549546 199.1076
Rangpur foundary Ltd. 410146243 0.19240372 228.8366
Bangladesh Autocars Ltd. 29617285 0.01389377 -234.867
Bangladesh Lamps Philips 535536616 0.25122561 259.3068
2131695986 1 667.907
Net Liquid Balance Total Asset Weight RatioNational Tubes Limited 803609842 0.37698145 0.036907
National Polymer Industries Ltd 352786000 0.16549546 0.036952
Rangpur foundary Ltd. 410146243 0.19240372 0.007996
Bangladesh Autocars Ltd. 29617285 0.01389377 0.037636
Bangladesh Lamps Philips 535536616 0.25122561 0.000196
2131695986 1 0.119686
2005
Comprehensive Liquidity Index Total Asset Weight RatioNational Tubes Limited 803609842 0.37698145 2.053824
National Polymer Industries Ltd 352786000 0.16549546 0.546368
Rangpur foundary Ltd. 410146243 0.19240372 1.363199
Bangladesh Autocars Ltd. 29617285 0.01389377 1.508685
Bangladesh Lamps Philips 535536616 0.25122561 1.176904
2131695986 1 6.648979
-
8/2/2019 Copy of Nipa's Revised Wcn Final
77/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
78/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
79/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
80/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
81/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
82/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
83/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
84/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
85/99
Current Ratio 2002 2003 2004 2005
Industry Average 1.443816 1.510051 1.540922 1.671664
National Tubes Limited 1.904218 2.039214 2.16645 2.418305
National Polymer Industries Ltd 1.131259 1.057623 1.053472 1.029862
Rangpur foundary Ltd. 1.347073 1.358759 1.332499 1.392338
Bangladesh Auto cars 1.75103 2.009853 1.681423 1.537528Bangladesh Lamps Philips 1.060968 1.121168 1.126344 1.195409
Quick Ratio 2002 2003 2004 2005
Industry Average 0.419365 0.436135 0.237988 0.764757
National Tubes Limited 0.296287 0.365801 0.931363 0.482272
National Polymer Industries Ltd 0.340006 0.279391 0.093601 0.04831
Rangpur foundary Ltd. 0.129266 0.144701 0.110804 0.21656
Bangladesh Auto cars0.403213 0.082647 0.037724 0.066828
Bangladesh Lamps Philips 0.838645 0.867074 0.602266 0.670731
2002 2003 2004 2005
Industry Average 1.443816146 1.51005074 1.54092205 1.671664058
National Tubes Limited 1.904218436 2.039214214 2.166449981 2.4183049
National Polymer Industries Ltd 1.131259326 1.057622643 1.053471692 1.029862362
Rangpur foundary Ltd. 1.347072713 1.358759447 1.332498833 1.392338205
Bangladesh Auto cars 1.751030165 2.00985312 1.681423198 1.537527548
Bangladesh Lamps Philips 1.060968192 1.121167613 1.126344303 1.195408915
Series7 0
0
0.5
1
1.5
2
2.5
3
AxisTitle
1
1.2
Chart Title
-
8/2/2019 Copy of Nipa's Revised Wcn Final
86/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
87/99
Comprehensive Liquidity Index
2002 2003 2004 2005
Industry Average 0.791549 1.137225 1.481697 1.443589
National Tubes Limited 0.917624 1.326398 2.056913 2.053824
National Polymer Industries Ltd -0.1004 1.564414 1.002556 0.546368
Rangpur foundary Ltd. 0.708894 0.668549 1.281601 1.363199
Bangladesh Auto cars 1.521575 1.736202 1.659214 1.508685
Bangladesh Lamps Philips 1.003224 1.076281 1.118366 1.176904
n us ry verage 277.601502 216.8277143 119.7375343 142.86928
National Tubes Limited 374.3858068 236.4216714 92.09714923 128.42474
National Polymer Industries Ltd 73.04533571 145.8224405 125.0206379 95.306207
Rangpur foundary Ltd. 206.1581501 213.4506623 229.6070934 206.41404
Bangladesh Auto cars 158.2389994 79.39449541 182.266025 301.98697
Bangladesh Lamps Philips 70.37233795 63.45959029 7.492379203 70.372337
2002 2003 2004 2005
Industry Average 0.791548958 1.137224595 1.48169712 1.443589038 1
National Tubes Limited 0.917624003 1.32639756 2.056912606 2.053823859 2National Polymer Industries Ltd -0.100401768 1.564413987 1.002556248 0.546367557 1
Rangpur foundary Ltd. 0.708894489 0.66854908 1.281600834 1.363198675 1
Bangladesh Auto cars 1.521575225 1.736201661 1.659213549 1.508684703 1
Bangladesh Lamps Philips 1.003223755 1.076280992 1.118366011 1.176903853
-0.5
0
0.5
1
1.5
2
2.5
3
AxisTitle
Chart Title
-
8/2/2019 Copy of Nipa's Revised Wcn Final
88/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
89/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
90/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
91/99
Inventory Turnover
2006 2002
94.39689 Industry Average 2.639896
94.58969 National Tubes Limited 0.961575
64.81247 National Polymer Industries Ltd 4.928446
173.6905 Rangpur foundary Ltd. 1.746232
301.987 Bangladesh Auto cars 2.275045.115646 Bangladesh Lamps Philips 4.588249
2006
236 1.03667055
179 0.92930572
468 0.102933611
102 0.249834085
434 0.022384787
088 0.620813699
2006
2002
Industry Average 44.91660667 121.
National Tubes Limited 67.14342813 89.
National Polymer Industries Ltd 121.7878122 81.5
Rangpur foundary Ltd. 22.41160771 23.5
Bangladesh Auto cars 0
Bangladesh Lamps Philips 9.517180472 273.
0
50
100
150
200
250
AxisTitle
2002 2
Industry Average 2.639896415 2.836
0
2
4
6
8
10
12
14
16
AxisTitle
Chart
-
8/2/2019 Copy of Nipa's Revised Wcn Final
92/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
93/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
94/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
95/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
96/99
2003 2004 2005 2006
2.836023 4.309977 4.382836 14.02404
1.522703 3.908916 4.534319 3.805912
2.468756 2.879525 3.777299 5.554486
1.686572 1.567896 1.744067 2.072652
4.534319 1.975135 3.335994 1.192104
5.672901 7.492379 6.633247 5.115646
2003 2004 2005 2006
.7508444 125.2924418 109.6761109 120.7403026
1786606 84.32260498 44.01366332 75.14171648
0596362 69.84990619 111.7266484 26.89960207
7488771 22.20632479 41.09092145 40.22464647
0 21.13561491 13.74166499 301.9869768
.4004809 278.3930932 264.6886 266.6122498
003 2004 2005 2006
023366 4.309976934 4.38283609 14.02404088
itle
-
8/2/2019 Copy of Nipa's Revised Wcn Final
97/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
98/99
-
8/2/2019 Copy of Nipa's Revised Wcn Final
99/99