8/14/2019 LUCK FINAL modified latest
1/107
EPS 1.13 0.87 2.59 3.14
Rs mn FY02 FY03 FY04 FY05
Pezu unit 1 1,320,000 1,440,000 1,440,000 1,440,000Pezu unit 2 - - - 1,260,000Karachi unit Line E - - - -Karachi unit Line F - - - -
1,320,000 1,440,000 1,440,000 2,700,000
Design Capacity-Cement 1,416,236 1,484,517 1,445,377 2,934,948
Rated CapacityClinker 1,200,000 1,200,000 1,257,143 1,257,143Cement 1,287,487 1,237,097 1,261,838 1,366,537
Clinker to cement conversion factor 1.07 1.03 1.00 1.09
Actual ProductionClinker 731,145 1,054,200 1,126,045 1,295,655Cement 784,450 1,086,790 1,130,250 1,408,400
Designed Capacity UtilizationClinker 55% 73% 78% 48%Cement 55% 73% 78% 48%
Raetd Capacity UtilizationClinker 61% 88% 90% 103%
Cement 61% 88% 90% 103%
Rated Capacity / Designed CapacityClinker 91% 83% 87% 47%Cement 91% 83% 87% 47%
Multiple RegressionLocal
Export
Total
Mn to unit Convertor 1,000,000 1,000,000 1,000,000 1,000,000
Composition of sales (tons)Local sales 779,804 1,055,945 1,003,165 1,143,087Export sales 5,175 46,706 116,920 277,268Total 784,979 1,102,651 1,120,085 1,420,355
Production Capacities (Clinker) Mttons
8/14/2019 LUCK FINAL modified latest
2/107
Composition of sales (%)Local sales 99% 96% 90% 80%Export sales 1% 4% 10% 20%
Market share in salesTotal 8% 10% 8% 9%Local 8% 10% 8% 8%Exports 5% 11% 10% 18%
Market share in capacity
Total 9% 9% 8% 17%1.12 0.95 1.03 1.94
Gross Price per tonLocal 4,164 3,533 4,016 4,284
Export 1,682 1,676 2,066 2,414
Net revenue per ton 2,519 1,986 2,596 2,802
Excise duty per ton 1,000 985 750 750
Sales tax per ton 630 533 569 560
Sales tax % 15% 15% 14% 13%
Commission and rebates per ton - - - 36
Retention price per ton 2,536 2,074 2,899 3,482
Retention price per bag 127 104 145 174
Retail Price 228 197 221 236Dealer's Margin 20 20 20 20
Gross price 208 177 201 216Commission to stockist - - - 2Ex-Factory price 208 177 201 214Sales tax 31 27 28 28Excise duty 38 38 38 38Retention price 139 112 134 148
8/14/2019 LUCK FINAL modified latest
3/107
Change in retail price % -14% 12% 7%
Export price per ton (% chg) 0% 23% 17%
Export price per ton in US$ 27 28 34 40Change % 2% 23% 17%
Exchange rate Rupee-US$ 61 58 58 59
0% 0% 1% 1%
Inflation
Raw material consumed 36 54 66 93Packing meterial 154 224 216 242
Salaraies, wages and benefits 97 98 116 141Fuel and power 825 951 1,026 1,581Stores and spares consumed 96 93 126 144Repairs and maintenance 15 13 23 25Depreciation 193 210 211 233Insurance 26 36 36 35Other manufacturing expenses 23 26 35 43Amortization of quarry development 1 - - -
1,466 1,705 1,855 2,538
Work in process
Opening 127 61 58 91Closing (61) (58) (91) (42)
66 4 (33) 49
COGM 1,533 1,709 1,822 2,587
Finished goodsOpening 56 51 18 32Closing (51) (18) (32) (18)
5 34 (14) 14
COGS 1,537 1,743 1,807 2,601
P & L assumptions cost per tonRaw material consumed 46 50 58 66Packing meterial 197 206 192 172Salaraies, wages and benefits 124 91 103 100
Loading and other charges as % ofsales
8/14/2019 LUCK FINAL modified latest
4/107
Fuel and power 1,052 875 908 1,123Stores and spares consumed 122 86 111 102Repairs and maintenance 19 12 20 18Depreciation 246 193 187 165Insurance 33 33 32 25Other manufacturing expenses 29 24 31 30Amortization of quarry development 2 - - -
COGS % changeRaw material consumed 9% 17% 14%Packing meterial 5% -7% -10%Salaraies, wages and benefits -27% 13% -2%Fuel and power -17% 4% 24%Stores and spares consumed -30% 29% -8%Repairs and maintenance -39% 71% -12%Depreciation -21% -3% -12%Insurance 1% -4% -21%
Other manufacturing expenses -19% 31% -2%Amortization of quarry development -100%
Inflation
WIP FG cost per ton
Distribution costsSalaries and benefits 9 9 11 11Communication 2 2 2 2
Ttravelling and conveyance 1 1 1 1Priniting and stationery 0 0 0 0Insurance 0 0 0 1Rent, rates and taxes 1 1 1 2Utilities 0 1 1 1Vehicles running and maintenance 0 1 1 1Repairs and maintenance 0 0 0 0Fees, subscription and periodicals 1 0 0 0Advertisement and sales promotion 0 0 1 4Entertainment 0 0 0 0Depreciation 2 3 3 1
Sales promotion 4 0 - -Export logisticsOthers 1 0 0 0
23 20 23 24
Cost at start
Freehold land 5 5 5
8/14/2019 LUCK FINAL modified latest
5/107
Buildings on freehold land 892 982 996Plant and machinery 3,120 3,520 3,539Generators - 634 634Quarrry equipments 188 188 188Vehicles subject to financial lease 23 35 37Furniture and fixture 6 7 8Office equipments 24 27 29Othr assests 12 13 13Total - 4,270 5,411 5,449
Additions
Freehold land - - -Buildings on freehold land 60 14 588Plant and machinery 400 19 2,251Generators - 0 904Quarrry equipments - - 109
Vehicles subject to financial lease 11 6 24Furniture and fixture 0 1 4Office equipments 2 2 14Other assests 0 0 0Total - 474 43 3,895
Disposals
Freehold land - - -Buildings on freehold land - - -Plant and machinery - - -
Generators - - -Quarrry equipments - - (25)Vehicles subject to financial lease (0) (4) (8)Furniture and fixture - (0) (0)Office equipments - (0) (0)Othr assests (0) - (0)Total - (0) (5) (32)
Adjustments
Freehold land - - -
Buildings on freehold land 31 - -Plant and machinery - - -Generators 634 - -Quarrry equipments - - -Vehicles subject to financial lease 1 - -Furniture and fixture 0 - -Office equipments 1 - -Othr assests 1 - -
8/14/2019 LUCK FINAL modified latest
6/107
Total - 668 - -
Cost at end
Freehold land - 5 5 5Buildings on freehold land - 982 996 1,584Plant and machinery - 3,520 3,539 5,791Generators - 634 634 1,538Quarrry equipments - 188 188 273Vehicles subject to financial lease - 35 37 54Furniture and fixture - 7 8 12Office equipments - 27 29 43Othr assests - 13 13 13Total - 5,411 5,449 9,312
Depriciation rate
Freehold landBuildings on freehold landPlant and machineryGeneratorsQuarrry equipmentsVehicles subject to financial leaseFurniture and fixtureOffice equipmentsOthr assestsTotal
Depreciation at start
Freehold land - - -Buildings on freehold land 223 281 331Plant and machinery 521 639 757Generators - 205 236Quarrry equipments 51 61 70Vehicles subject to financial lease 17 20 22Furniture and fixture 3 4 4Office equipments 11 14 15Othr assests 5 7 7
Total - 833 1,230 1,442
Depreciation for the year
Freehold land - - -Buildings on freehold land 49 50 51Plant and machinery 117 118 130Generators 32 32 36
8/14/2019 LUCK FINAL modified latest
7/107
Quarrry equipments 9 9 14Vehicles subject to financial lease 4 4 8Furniture and fixture 0 0 1Office equipments 2 2 3Othr assests 1 1 1Total - 214 215 241
Disposals
Freehold land - - -Buildings on freehold land - - -Plant and machinery - - -Generators - - -Quarrry equipments - - (11)Vehicles subject to financial lease (0) (3) (6)Furniture and fixture - (0) (0)Office equipments - (0) (0)
Other assests (0) - (0)Total - (0) (3) (17)
Adjustments
Freehold land - - -Buildings on freehold land 8 - -Plant and machinery - - -Generators 173 - -Quarrry equipments - - -Vehicles subject to financial lease 0 - -
Furniture and fixture 0 - -Office equipments 1 - -Othr assests 1 - -Total - 183 - -
Depriciation at end
Freehold land - - - -Buildings on freehold land - 281 331 381Plant and machinery - 639 757 886Generators - 205 236 272
Quarrry equipments - 61 70 73Vehicles subject to financial lease - 20 22 23Furniture and fixture - 4 4 5Office equipments - 14 15 18Othr assests - 7 7 8
Total - 1,230 1,442 1,666
8/14/2019 LUCK FINAL modified latest
8/107
Net book value at end
Freehold land - 5 5 5Buildings on freehold land - 701 665 1,202Plant and machinery - 2,881 2,783 4,905Generators - 429 397 1,266Quarrry equipments - 128 118 200Vehicles subject to financial lease - 15 15 31Furniture and fixture - 3 4 7Office equipments - 14 14 25Othr assests - 6 5 5Total - 4,182 4,007 7,646
Depreciation allocation
Cost of sales 193 210 211 233Distribution costs 2 3 3 1Administrative expenses 0 1 1 4
Capital WIP - - - 4196 214 215 241
Cost of sales 99% 98% 98% 96%Distribution costs 1% 1% 1% 0%Administrative expenses 0% 0% 0% 2%Capital WIP 0% 0% 0% 1%
Capital WIP
Building and civil works 46 8 269 1,557Plant and machinery 241 4 341 4,241
- 29 395 -Advance for gas installation 19 19
287 41 1,025 5,817
Opening
Building and civil works
Plant and machineryAdvances to suppliers vehiclesAdvance for gas installation
Additions balance
Building and civil worksPlant and machineryAdvances to suppliers vehicles
Advances to suppliers -plant &machinery
8/14/2019 LUCK FINAL modified latest
9/107
Advance for gas installation
Building and civil worksPlant and machineryAdvances to suppliers vehiclesAdvance for gas installation
Closing balance
Building and civil worksPlant and machineryAdvances to suppliers vehiclesAdvance for gas installation
Additions balance
Building and civil worksPlant and machineryAdvances to suppliers vehicles
Building and civil worksPlant and machineryAdvances to suppliers vehicles
Salaries and benefits growth 2% 15% 5%Communication % of sales 0% 0% 0% 0%Ttravelling and conveyance % of sales 0% 0% 0% 0%Priniting and stationery % of sales 0% 0% 0% 0%Insurance % of sales 0% 0% 0% 0%Rent, rates and taxes % of sales 0% 0% 0% 0%
Utilities % of sales 0% 0% 0% 0%
0% 0% 0% 0%Repairs and maintenance % of sales 0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
Transferred to operating fixedassets
Transferred to operating fixedassets
Vehicles running and maintenance %of sales
Fees, subscription and periodicals %of salesAdvertisement and sales promotion %of sales
8/14/2019 LUCK FINAL modified latest
10/107
Entertainment % of sales 0% 0% 0% 0%Depreciation % of sales 0% 0% 0% 0%Sales promotion % of sales 0% 0% 0% 0%Others % of sales 0% 0% 0% 0%
Administrative expensesSalaries and benefits 19 19 25 29Communication 3 3 4 4Travelling and conveyance 3 1 2 2Insurance 0 1 1 1Rent, rates and taxes 0 0 1 1Vehicles running and maintenance 1 1 1 2Printing and stationery 2 2 2 2Fees and subscription 1 1 1 4Security servics 0 0 0 0Legal and professional 4 4 3 4
Transport and freight 0 0 0 0Utilities 1 1 1 1Repairs and maintenance 1 1 0 1Advertisement 1 1 - -Donations - - 0 5Auditors' remuneration 0 1 0 0Depreciation 0 1 1 4Octori refundable written off - - - 1Amortization of deferred cost 5 - - -Others 1 1 1 1
43 37 44 61
Salaries and benefits growth 4% 29% 16%Communication % of sales 0% 0% 0% 0%Travelling and conveyance % of sales 0% 0% 0% 0%Insurance % of sales 0% 0% 0% 0%Rent, rates and taxes % of sales 0% 0% 0% 0%
0% 0% 0% 0%Printing and stationery growth 0% 0% 0% 0%Fees and subscription growth 0% 0% 0% 0%
Security servics growth 0% 0% 0% 0%Legal and professional growth -17% -20% 33%Transport and freight % of sales 0% 0% 0% 0%Utilities growth 0% 0% 0% 0%Repairs and maintenance % of sales 0% 0% 0% 0%Advertisement growth 0% 0% 0% 0%Donations growth 0% 0% 0% 0%Auditors' remuneration growth 166% -55% 1%
Vehicles running and maintenance %of sales
8/14/2019 LUCK FINAL modified latest
11/107
Depreciation % of sales 0% 0% 0% 0%Octori refundable written off growth 0% 0% 0% 0%Amortization of deferred cost growth 0% 0% 0% 0%Others growth 0% 0% 0% 0%
Gratuity 9 (2) 10 13% of Admin and Distribution 29% 32%
Other operating incomeGain on disposal of fixed assets 1 0 1 1Laibilities no more payable writtn backExchange gainExcise duty refundable *Others 0 0 0 0
1 0 2 1
BV of disposals 0 2 15Sale proceeds 0 3 16Gain on disposal of assets 0 1 1
Sale proceeds as % of BV 281% 176% 107%
Others as % of gain on disposal 24% 93% 6% 10%
Other chargesWPPF 16 18 51 64
Loss on disposalof fixed assets 0 0 3 -16 18 54 64
Other charges per ton 16 46 45
Growth 178% -2%
Taxation-current 10 11 17 20-prior years' - 88 1 3
-deferred - 16 268 36110 115 285 383
Taxation-current 3% 3% 2% 2%-prior years' 0% 26% 0% 0%-deferred 0% 5% 28% 30%
8/14/2019 LUCK FINAL modified latest
12/107
BS assumptions
AssetsNon-current assets
Property, plant and equipment 4,182 4,222 5,032 13,462Long term security deposits 3 2 2 2
4,184 4,225 5,034 13,464
growth -14% -8% -4%
Current assetsStores and sparesStores 116 134 427 529Spares 208 188 194 229Spares in transit 5 4 12 107
329 326 633 864
% of salesStores 6% 6% 15% 13%Spares 11% 9% 7% 6%Spares in transit 0% 0% 0% 3%
Stock-in-tradeRaw and packing materials- in hand 19 40 50 55Work-in-process 61 57 91 42
Finished goods 51 18 32 18131 115 172 116
% of salesRaw and packing materials- in hand 1% 2% 2% 1%Work-in-process 3% 3% 3% 1%Finished goods 3% 1% 1% 0%
16 5 16 23
% of sales 1% 0% 1% 1%
Loans & advancesSecured 105 68 3 3Unsecured 21 19 29 132
126 87 32 135
% of sales
Trade debts- unsecured, consideredgood
8/14/2019 LUCK FINAL modified latest
13/107
Secured 0% 0%Unsecured 1% 3%
Deposits 6 5 7 10Prepayments 0 1 1 0Special case - - - -
6 6 8 10
% of salesDeposits 0% 0% 0% 0%Prepayments 0% 0% 0% 0%
Other receivables 21 14 79 20
% of salesOther receivables 0 1% 3% 1%
Taxation-net - - 37 34
% of sales 1% 1%
Share capital 2,450 2,450 2,450 2,634Share premium 990 990 990 990General reserve
Unappropriated profit 350 181 864 1,5073,790 3,621 4,304 5,131
Non - current liabilitiesDeferred taxation - 230 498 859
Staff Gratuity 33 30 39 49Retention money 11 11 11 11Encasment of performance guarantee 56 56 56 56
101 98 106 116
Long term deposits 17 17 20 25% of sales 1% 1% 1% 1%
Current liabilitiesTrade and other payablesCreditors 161 147 188 264
Trade deposits and short termprepayments
8/14/2019 LUCK FINAL modified latest
14/107
Accrued liabilities 28 22 27 29Running account with customers 36 39 66 168Retention money 4 1 0 53Bills payable 41 - 52 -Workers' profit participation fund 18 18 12 64Sales tax payable 28 20 - 17Excise duty payable - - 8 -
12 5 - -Unclaimed dividend 13 6 2 8Proposed dividend - - - -Others 2 0 - 13
343 259 353 615
% of salesCreditors 8% 7% 6% 7%Accrued liabilities 1% 1% 1% 1%
Running account with customers 2% 2% 2% 4%Retention money 0% 0% 0% 1%Bills payable 2% 0% 2% 0%Workers' profit participation fund 1% 1% 0% 2%Sales tax payable 1% 1% 0% 0%Excise duty payable 0% 0% 0% 0%
1% 0% 0% 0%Unclaimed dividend 7% 3%Others 0% 0% 0% 0%
Accrued mark-upLonng term finances - - 3 108Short term borrowings - - 6 17
- - 9 125
% of LT finances 0% 2%% of ST borrowings 1% 2%
Short term borrowings- secured
Running financeForeighn currency import financeExport refinance
47 278 568 787
% of sales 2% 13% 20% 20%
Mark on long term loan & ST bankborrowing
Mark on long term loan & ST bankborrowing
Running finance under mark-uparrangements from banks
8/14/2019 LUCK FINAL modified latest
15/107
Running financeForeighn currency import financeExport refinance
GratuityPresent value 33 32 38 58Unrecognized acturial (loss)/gain - (2) 1 (9)
33 30 39 49
Opening balance 33 30 39Charge/ (reversal) for the year (2) 10 13Payment made during the year (1) (2) (3)Closing balance 33 30 39 49
-6% 35% 33%
-3% -6% -8%
Number of shares 245 263
Mark up on long term ( cash flows )
Charge/ (reversal) for the year % ofopening balance
Payment made during the year % of ofopening balance
8/14/2019 LUCK FINAL modified latest
16/107
7.35 9.67 8.23 8.61 10.00 11.30
FY06 FY07 FY08 FY09 FY10 FY11
1,440,000 1,440,000 1,440,000 1,440,000 1,440,000 1,440,0002,520,000 2,520,000 2,520,000 2,520,000 2,520,000 2,520,000
- 1,260,000 1,260,000 1,260,000 1,260,000 1,260,000- 1,260,000 1,260,000 1,260,000 1,260,000
3,960,000 5,220,000 6,480,000 6,480,000 6,480,000 6,480,000
3,942,961 5,435,886 6,747,997 6,747,997 6,746,531 6,696,973
2,373,333 3,842,312 4,582,909 4,446,727 4,244,991 4,449,6332,363,121 4,001,220 4,772,447 4,630,633 4,419,593 4,598,622
1.00 1.04 1.04 1.04 1.04 1.03
2,227,878 3,345,003 4,176,306 4,076,499 3,906,434 4,012,8892,218,292 3,483,344 4,349,028 4,245,093 4,067,110 4,147,255
56% 62% 64% 62% 58% 60%56% 62% 64% 62% 58% 60%
94% 87% 91% 92% 92% 90%
94% 87% 91% 92% 92% 90%
60% 74% 71% 69% 66% 69%60% 74% 71% 69% 66% 69%
21,033,261 23,177,916 24,982,183 27,377,677 30,002,66110% 8% 10% 10%
3,187,961 4,148,430 5,174,122 6,199,815 7,430,64630% 25% 20% 20%
24,221,222 27,326,345 30,156,305 33,577,492 37,433,307
1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
1,816,617 3,182,897 3,244,908 3,247,684 3,285,321 3,600,319324,419 1,456,573 1,866,793 2,069,649 2,479,926 2,972,258
2,141,036 4,639,470 5,111,702 5,317,333 5,765,247 6,572,578
8/14/2019 LUCK FINAL modified latest
17/107
85% 69% 63% 61% 57% 55%15% 31% 37% 39% 43% 45%
12% 19% 14% 12% 10% 10%11% 15% 14% 13% 12% 12%22% 46% 45% 40% 40% 40%
19% 16% 20% 18% 16% 16%1.62 1.53 1.41 1.51 1.60 1.53
5,163 4,427 4,671 4,937 5,148 5,262
4,096 3,031 3,369 3,733 3,980 4,178
3,729 2,699 3,260 3,546 3,767 3,916
755 750 750 750 750 750
675 626 652 684 711 729
13% 14% 14% 14% 14% 14%
31 30 30 30 30 30
-13% -5% 0% 0% 0% 0%
4,395 3,051 3,268 3,504 3,687 3,783
220 153 163 175 184 189
280 243 256 271 284 29020 20 20 22 25 25
260 223 236 249 259 2652 1 1 1 1 1
258 222 234 247 258 26434 31 33 34 36 3638 38 38 38 38 38
186 153 163 175 184 189
8/14/2019 LUCK FINAL modified latest
18/107
19% -13% 5% 6% 5% 2%
70% 27% 34% 21% 16% 10%
68 49 54 60 63 6670% 5% 10% 10% 5% 5%
60 61 62 62 63 63
1% 1% 1% 1% 1% 1%
7% 7% 7% 7% 7%
181 482 613 646 669 737405 790 1,060 1,107 1,135 1,238
257 470 631 659 675 7373,583 5,722 7,287 7,682 7,949 8,754
357 431 578 604 619 67536 45 60 62 64 70
409 857 464 540 596 65437 42 43 33 24 2080 133 179 187 191 209- - - - - -
5,346 8,970 10,914 11,519 11,923 13,094
42 264 308 308 308 308(264) (308) (308) (308) (308) (308)(222) (43) - - - -
5,123 8,927 10,914 11,519 11,923 13,094
18 68 148 (1,684) (4,458) (9,187)(68) (148) 1,684 4,458 9,187 16,462(50) (80) 1,833 2,773 4,729 7,275
5,074 8,847 12,747 14,293 16,652 20,368
82 138 141 152 164 178183 227 244 261 279 299116 135 145 155 166 178
8/14/2019 LUCK FINAL modified latest
19/107
1,615 1,643 1,676 1,810 1,954 2,111161 124 133 142 152 16316 13 14 15 16 17
184 246 209 243 269 29517 12 10 8 6 536 38 41 44 47 50- - - - - -
2,575 2,612 2,830 3,054 3,294
23% 0% 2% 8% 8% 8%6% -2% -3% -2% 0% -2%
16% 0% 7% 5% 7% 5%44% 0% 2% 8% 8% 8%58% 12% 23% 21% 28% 21%-7% 3% 14% 0% 2% 5%11% -6% -2% -2% 0% -3%
-33% -14% -18% -22% -22% -19%
18% 7% 14% 9% 12% 10%
8% 8% 7% 7% 7%
2,329 2,403 2,586 2,785 2,999
21 24 32 44 63 852 2 10 10 11 13
1 1 4 5 5 60 1 2 2 2 21 2 3 3 4 42 3 7 8 8 100 1 3 3 3 31 3 5 5 5 70 0 1 1 1 10 0 1 1 2 21 5 7 9 10 100 0 2 2 2 24 17 6 6 7 8
- 1 0 0 0 1439
1 2 2 2 334 498 84 99 125 156
5 230 230 286 357 444
8/14/2019 LUCK FINAL modified latest
20/107
1,584 3,394 4,464 5,533 6,603 7,6725,791 10,874 13,938 17,938 19,938 19,9581,538 3,131 3,189 3,246 3,246 3,246
273 596 642 682 721 76354 94 427 762 1,097 1,43312 19 37 44 53 6443 84 116 138 165 19613 31 46 55 66 79
9,312 18,454 23,089 28,686 32,246 33,855
225 - 56 70 88 541,810 1,070 1,070 1,070 1,070 1,0705,083 3,064 4,000 2,000 19 191,594 57 57 0 0 0
324 46 46 46 46 46
42 341 341 341 341 3417 17 8 9 10 11
42 32 22 27 31 2818 15 8 11 13 12
9,145 4,642 5,608 3,574 1,618 1,580
- - - - - -- - - - - -- - - - - -
- - - - - -- - (6) (8) (3) (4)(2) (7) (5) (6) (5) (6)(0) (0) (0) (0) (0) (0)(1) (0) (0) (0) (0) (0)(0) (0) (0) (0) (0) (0)(3) (8) (12) (14) (9) (10)
- - - - - -
- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -
8/14/2019 LUCK FINAL modified latest
21/107
- - - - - -
230 230 286 357 444 4983,394 4,464 5,533 6,603 7,672 8,742
10,874 13,938 17,938 19,938 19,958 19,9773,131 3,189 3,246 3,246 3,246 3,246
596 642 682 721 763 80594 427 762 1,097 1,433 1,76819 37 44 53 64 7584 116 138 165 196 22431 46 55 66 79 90
18,454 23,089 28,686 32,246 33,855 35,425
0% 0% 0% 0% 0%2% 2% 2% 2% 2%1% 1% 1% 1% 1%2% 2% 2% 2% 2%5% 5% 5% 5% 5%
10% 10% 10% 10% 10%5% 5% 5% 5% 5%5% 5% 5% 5% 5%5% 5% 5% 5% 5%
- - - - - -381 469 677 788 920 1,074886 1,096 1,531 1,711 1,910 2,110272 357 517 582 646 71173 92 124 155 188 22523 36 61 134 241 3825 6 9 12 14 17
18 24 39 46 54 648 11 14 17 20 24
1,666 2,091 2,973 3,444 3,994 4,607
- - - - - -87 209 111 132 153 175
209 436 179 199 200 20085 159 65 65 65 65
8/14/2019 LUCK FINAL modified latest
22/107
19 32 34 36 38 4014 25 76 110 143 1771 3 2 3 3 47 15 7 8 10 112 4 3 3 4 5
426 883 477 556 616 676
- - - - - -- - - - - -- - - - - -- - - - - -- - (3) (3) (2) (2)(2) (1) (3) (3) (2) (2)(0) (0) (0) (0) (0) (0)(0) (0) (0) (0) (0) (0)
(0) (0) (0) (0) (0) (0)(2) (1) (6) (6) (4) (4)
- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -
- - - - - -- - - - - -- - - - - -- - - - - -
- - - - - -469 677 788 920 1,074 1,248
1,096 1,531 1,711 1,910 2,110 2,309357 517 582 646 711 776
92 124 155 188 225 26336 61 134 241 382 5576 9 12 14 17 21
24 39 46 54 64 7511 14 17 20 24 29
2,091 2,973 3,444 3,994 4,607 5,279
8/14/2019 LUCK FINAL modified latest
23/107
230 230 286 357 444 4982,925 3,786 4,745 5,683 6,599 7,4949,779 12,407 16,228 18,028 17,848 17,6682,774 2,672 2,664 2,600 2,535 2,470
504 518 527 533 539 54258 366 628 856 1,050 1,21113 27 33 39 46 5460 77 92 111 132 14921 32 38 45 54 62
16,364 20,116 25,241 28,252 29,248 30,146
409 857 464 540 596 6544 17 6 6 7 85 9 4 6 7 7
9 - 3 5 6 6426 883 477 556 616 676
96% 97% 97% 97% 97% 97%1% 2% 1% 1% 1% 1%1% 1% 1% 1% 1% 1%2% 0% 1% 1% 1% 1%
823 12 (2,056) (4,621) (7,681) (11,237)1,976 60 4,728 10,737 17,415 24,100
- 105 - - - -3 26 (47) (183) (301) (401)
2,801 203 2,625 5,933 9,432 12,462
1,557 823 12 (2,056) (4,621) (7,681)
4,241 1,976 60 4,728 10,737 17,41519 3 105 (47) (183) (301)
- 26 26 26 265,817 2,801 203 2,651 5,958 9,458
1,453 260 4,095 5,076 6,057 7,0383,915 1,467 9,424 12,129 13,481 13,494
3 108 23 42 60 79
8/14/2019 LUCK FINAL modified latest
24/107
265,371 1,861 13,542 17,247 19,598 20,611
2,187 1,071 6,163 7,640 9,117 10,5946,181 3,383 4,756 6,121 6,803 6,810
19 6 175 178 178 178-
8,386 4,460 11,094 13,939 16,099 17,582
823 12 (2,056) (4,621) (7,681) (11,237)1,976 60 4,728 10,737 17,415 24,100
3 105 (47) (183) (301) (401)26 26 26 26 26
2,801 203 2,651 5,958 9,458 12,487
92% 92% 92% 92% 92% 92%68% 68% 68% 68% 68% 68%5% 5% 5% 5% 5% 5%
138% 138% 138% 138% 138% 138%34% 34% 34% 34% 34% 34%5% 5% 5% 5% 5% 5%
82% 26% 32% 37% 44% 35%0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0%
8/14/2019 LUCK FINAL modified latest
25/107
0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%
62 53 61 71 81 944 5 19 20 21 263 3 9 10 11 131 1 3 3 4 41 1 3 3 4 45 6 8 9 11 132 3 8 9 10 113 3 10 11 14 141 2 2 2 2 36 7 8 10 12 15
0 0 1 1 1 11 2 6 6 6 81 7 3 3 3 42 2 2 2 3 47 4 9 13 17 171 4 7 16 39 815 9 4 6 7 7
- - 1 1 1 1- - 2 2 3 41 1 5 5 6 7
107 111 171 202 256 332
113% 15% 15% 15% 15% 15%0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0%47% 11% 18% 27% 26% 20%0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%
278% 97% 80% 114% 143% 109%
8/14/2019 LUCK FINAL modified latest
26/107
0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%
74 39 53 75 83 10789% 50% 57% 65% 57% 60%
0 - 3 2 2 36823
5390 - 1 0 0 10 629 3 3 3 4
1 7 6 7 5 61 6 9 10 7 90 (0) 3 2 2 3
118% 170% 143% 135% 141% 147%
10% 29% 30% 17% 19% 21%
134 142 172 197 235 295
- 0 - - - -134 142 172 197 235 295
63 31 34 37 41 45
40% 10% 10% 10% 10% 10%
40 63 60 56 66 77- - - - - -
577 80 650 679 788 892617 143 711 735 855 969
2% 2% 2% 2% 2% 2%0% 0% 0% 0% 0% 0%
23% 23% 23% 23% 23% 23%
8/14/2019 LUCK FINAL modified latest
27/107
19,165 20,319 27,866 34,184 38,681 42,6082 2 2 2 2 2
19,167 20,321 27,868 34,186 38,682 42,610
0% -7% -5% -4% -4% -5%
323 1,054 1,563 1,892 1,978 2,129860 906 1,341 1,497 1,779 2,23485 33 175 231 301 290
1,267 1,994 3,079 3,620 4,058 4,653
4% 9% 9% 10% 9% 8%11% 8% 8% 8% 8% 9%1% 1% 1% 1% 1% 1%
99 220 252 274 305 362264 308 425 479 526 693
68 148 146 168 184 238431 676 823 920 1,014 1,293
1% 1% 2% 1% 1% 1%3% 3% 3% 3% 2% 3%1% 1% 1% 1% 1% 1%
98 477 110 140 169 211
1% 1% 1% 1% 1% 1%
2 5 9 9 12 14200 237 450 470 541 659202 242 459 479 553 673
8/14/2019 LUCK FINAL modified latest
28/107
0% 0% 0% 0% 0% 0%3% 2% 3% 2% 2% 3%
7 9 34 37 41 464 1 5 6 7 9
274 - - - - -285 10 39 43 48 55
0% 0% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%
84 177 204 253 231 302
1% 1% 1% 1% 1% 1%
24 50 108 110 148 165
0% 1% 1% 1% 1% 1%
2,634 2,634 2,634 2,634 2,634 2,634990 990 990 990 990 990
3,000
3,446 2,730 4,633 6,639 8,876 11,4587,070 9,354 8,257 10,262 12,500 15,082
1,436 1,516 2,166 2,845 3,633 4,526
114 147 211 301 427 61111 - - - - -56 - - - - -
182 147 211 301 427 611
27 26 103 112 124 1430% 1% 1% 1% 1% 1%
459 364 1,076 1,208 1,389 1,635
8/14/2019 LUCK FINAL modified latest
29/107
59 112 146 160 180 219177 105 430 517 617 660538 225 326 440 608 79787 577 129 175 164 233
104 152 171 202 261 289- - 62 50 70 777 - 14 19 15 21
- - - - - -8 11 10 15 15 15
- - 254 380 380 38013 1 21 28 38 38
1,451 1,547 2,639 3,194 3,738 4,365
6% 7% 6% 6% 6% 6%1% 1% 1% 1% 1% 1%
2% 2% 3% 3% 3% 3%7% 2% 2% 2% 3% 3%1% 1% 1% 1% 1% 1%1% 1% 1% 1% 1% 1%0% 1% 0% 0% 0% 0%0% 0% 0% 0% 0% 0%
0%3% 5% 4% 4% 4% 4%0% 0% 0% 0% 0% 0%
182 289 194 102 46 719 37 45 48 56 65
190 326 239 151 102 136
2% 2% 2% 2% 2% 2%1% 1% 2% 1% 2% 2%
256 247 293 329 3771,873 1,808 2,142 2,406 2,756735 709 841 944 1,081
646 2,864 2,765 3,276 3,678 4,214
8% 23% 17% 17% 17% 16%
8/14/2019 LUCK FINAL modified latest
30/107
9% 9% 9% 9% 9%65% 65% 65% 65% 65%26% 26% 26% 26% 26%
114 147 211 301 427 611- - - - - -
114 147 211 301 427 611
49 114 147 211 301 42774 43 78 113 160 227(8) (10) (14) (23) (35) (43)
114 147 211 301 427 611
151% 53% 53% 53% 53% 53%
-17% -8% -10% -11% -11% -10%
263 263
29% 30% 46% 45% 50%
8/14/2019 LUCK FINAL modified latest
31/107
2.62
4QF-Y07E 9M
-
5,652,967 15,380,297
1,119,698 2,145,487
6,772,665 17,525,784
1,000,000
729,808 2,453,250539,681 917,212
1,269,489 3,370,462
8/14/2019 LUCK FINAL modified latest
32/107
57% 73%43% 27%
19% 19%13% 16%48% 43%
4,427
3,678
3,277
750
626
0
30
0%
3,051
153
24320
2231
2223138
153
8/14/2019 LUCK FINAL modified latest
33/107
60
61
0
0
1531626%
-
8/14/2019 LUCK FINAL modified latest
34/107
8/14/2019 LUCK FINAL modified latest
35/107
8/14/2019 LUCK FINAL modified latest
36/107
8/14/2019 LUCK FINAL modified latest
37/107
8/14/2019 LUCK FINAL modified latest
38/107
8/14/2019 LUCK FINAL modified latest
39/107
8/14/2019 LUCK FINAL modified latest
40/107
8/14/2019 LUCK FINAL modified latest
41/107
21-
178199
2%0%
20%
8/14/2019 LUCK FINAL modified latest
42/107
8/14/2019 LUCK FINAL modified latest
43/107
2,634
8/14/2019 LUCK FINAL modified latest
44/107
8/14/2019 LUCK FINAL modified latest
45/107
8/14/2019 LUCK FINAL modified latest
46/107
EPS 3.14 7.35
FY05 FY06
GDP at current factor cost (Rs mn) 4,577,061 4,879,496Real GDP Growth (Revised) 8.57% 6.61%Real GDP Growth (Reported) 8.35% 6.60%Real GDP growth forecast by USDA 5.60% 5.00%Inflation 9.28% 7.94%Nominal GDP 17.85% 14.54%GDP (mp) 6,547,590 7,499,932
18.34% 14.54%
1,117 1,423
PSDP allocations 228 327PSDP growth 41% 43%
PSDP as a % of GDP at mp 0.00% 0.00%PSDP as a % of GDP at fc 4.98% 6.70%Normal PSDP forecast at GDP fcPSDP as a % of Govt. expenditure
Population 154 157Population Growth 2.32% 1.80%
Per capita income (real GDP) 29,729 31,134Per capita income (nominal GDP) 42,528 47,854
Industry Production Capacity 17,436,050 20,940,476
Total expenditure of consolidated federal and provincialgovt.
8/14/2019 LUCK FINAL modified latest
47/107
9.67 8.23 8.61 10.00 11.30
FY07 FY08 FY09 FY10 FY11
5,196,663 5,508,463 5,838,971 6,189,309 6,560,6686.50% 6.00% 6.00% 6.00% 6.00%7.00% 6.50% 6.00% 6.00% 6.00%4.80% 4.50% 4.20% 4.20% 4.20%6.50% 6.00% 6.00% 5.50% 5.50%
13.00% 12.00% 12.00% 11.50% 11.50%8,474,923 9,491,914 10,630,944 11,853,502 13,216,655
13.00% 12.00% 12.00% 11.50% 11.50%
415 494 585 664 714
0.00% 5.20% 5.50% 5.60% 5.40%7.99%
160 162 165 168 1711.80% 1.72% 1.91% 1.81% 1.81%
32,573 33,943 35,306 36,761 38,27553,121 58,489 64,282 70,403 77,106
33,000,000 34,000,000 38,000,000 42,591,950 42,591,950
73% 80% 79% 79% 88%
8/14/2019 LUCK FINAL modified latest
48/107
8/14/2019 LUCK FINAL modified latest
49/107
Contingencies and commitments - -
4,869 4,818
- 0
Net debt 388 378Net debt change (10)
2450.8
8/14/2019 LUCK FINAL modified latest
50/107
2.59 3.14 7.35 9.67 8.23 8.61
FY04 FY05 FY06 FY07 FY08 FY09
5,032 13,462 19,165 20,319 27,866 34,1842 2 2 2 2 2
5,034 13,464 19,167 20,321 27,868 34,186
633 864 1,267 1,994 3,079 3,620172 116 431 676 823 92016 23 98 477 110 14032 135 202 242 459 479
8 10 285 10 39 4379 20 84 177 204 253
53937 34 24 50 108 110
1,000 141 2,063 1,238 (3,733) (8,881)1,978 1,342 4,455 5,402 1,090 (3,316)
7,012 14,807 23,623 25,723 28,958 30,870
2,450 2,634 2,634 2,634 2,634 2,6341,854 2,497 4,436 6,720 5,623 7,629
4,304 5,131 7,070 9,354 8,257 10,262
1,150 6,530 10,157 8,329 11,057 5,882498 859 1,436 1,516 2,166 2,845106 116 182 147 211 30120 25 27 26 103 112
1,774 7,530 11,801 10,018 13,537 9,140
353 615 1,451 1,547 2,639 3,194
9 125 190 326 239 151568 787 646 2,864 2,765 3,276
- 617 2,383 1,615 1,521 4,848- - 82 - - -- - - - - -- - - - - -
931 2,143 4,752 6,352 7,164 11,468
8/14/2019 LUCK FINAL modified latest
51/107
8/14/2019 LUCK FINAL modified latest
52/107
10.00 11.30
FY10 FY11
38,681 42,6082 2
38,682 42,610
4,058 4,6531,014 1,293
169 211553 673
48 55231 302
148 165(13,532) (15,027)(7,311) (7,675)
31,371 34,935
2,634 2,6349,866 12,448
12,500 15,082
2,609 4,0483,633 4,526
427 611124 143
6,793 9,328
3,738 4,365
102 1363,678 4,2144,561 1,811
- -- -- -
12,079 10,525
8/14/2019 LUCK FINAL modified latest
53/107
- -
31,371 34,935
- -
10,848 10,072(3,158) (775)
263 2631.5 1.5
8/14/2019 LUCK FINAL modified latest
54/107
EPS 1.13 0.87 2.59 3.14
Rs mn FY02 FY03 FY04 FY05
Local sales 3,247 3,730 4,028 4,897Export sales 9 78 242 669Gross sales 3,255 3,809 4,270 5,566
Excise duty 780 1,040 752 857Sales tax 491 563 571 640
- - 41Loading and other charges 7 16 39 49
1,278 1,618 1,362 1,586
Net sales 1,977 2,190 2,908 3,980Cost of sales 1,537 1,743 1,807 2,601
Gross profit 440 448 1,100 1,380GP margin 22% 20% 38% 35%
Distribution costs 23 20 23 24Administrative expenses 43 37 44 61
373 390 1,034 1,294
Other operating income 1 0 (2) (1)Other charges 16 18 54 64
358 372 979 1,232
Finance cost 51 29 11 22
Profit before taxation 307 343 968 1,210
Taxation-current 10 11 17 20-prior years' - 88 1 3-deferred - 16 268 361
10 115 285 383
Profit after taxation 297 228 683 827
EPS 1.13 0.87 2.59 3.14
Dividends 184 184 - -
Payout 8% 8% 0% 0%
Net margin 15% 10% 23% 21%
Commission and rebates onsales
Profit before interest andtaxation
8/14/2019 LUCK FINAL modified latest
55/107
Unappropriated profit b/f 137 365 864
Final dividend from prior year (184) (184) -
Bonus shares issued - - (184)
Profit after taxation 228 683 827
General reserve
Unappropriated profit c/f 181 864 1,507
ROE 16% 16%Retention 100% 100%Average ROEAverage RetentionTerminal growth
199% 21%
27 10 15
12 15
No of shares 245 263price 28 42Market cap 6,782 11,014Debt 1,718 7,933Cash and investments 1,000 141EV 7,500 18,807EV/share 31 71
EBITDA 1,194 1,473EV/EBITDA 6 13EBITDA/ton 1.07 1.04EV/ton 7 13
- -
41% 37%
8/14/2019 LUCK FINAL modified latest
56/107
35% 62%
11
3 6
8 7
8 7
12 15
2 3
12 13
8/14/2019 LUCK FINAL modified latest
57/107
7.35 9.67 8.23 8.61 10.00 11.30
FY06 FY07 FY08 FY09 FY10 FY11
9,379 12,310 15,188 16,067 16,946 18,9801,329 4,314 6,234 7,664 9,798 12,330
10,708 16,623 21,422 23,731 26,744 31,310
1,371 2,387 2,434 2,436 2,464 2,7001,226 1,607 2,116 2,220 2,337 2,626
57 107 96 96 97 10770 - 113 124 129 142
2,723 4,102 4,759 4,876 5,027 5,574
7,985 12,522 16,663 18,855 21,717 25,7365,074 8,847 12,747 14,293 16,652 20,368
2,911 3,675 3,917 4,562 5,065 5,36836% 29% 24% 24% 23% 21%
34 498 84 99 125 156107 111 171 202 256 332
2,770 3,066 3,662 4,261 4,684 4,880
(0) (629) (3) (3) (3) (4)134 142 172 197 235 295
2,636 3,553 3,493 4,066 4,451 4,589
83 863 615 1,062 964 642
2,553 2,690 2,878 3,004 3,487 3,947
40 63 60 56 66 77- - - - - -
577 80 650 679 788 892617 143 711 735 855 969
1,936 2,547 2,167 2,269 2,632 2,977
7.35 9.67 8.23 8.61 10.00 11.30
263 263 263 395 395 395
10% 10% 10% 15% 15% 15%
24% 20% 13% 12% 12% 12%
8/14/2019 LUCK FINAL modified latest
58/107
1,510 3,446 2,730 4,633 6,639 8,876
- (263) (263) (263) (395) (395)
- - - - - -
1,936 2,547 2,167 2,269 2,632 2,977
(3,000)
3,446 2,730 4,633 6,639 8,876 11,458
1,443 1,706 2,074 2,237 2,417
27% 27% 26% 22% 21% 20%90% 90% 90% 85% 85% 85%
23%87%20%
134% 32% -15% 5% 16% 13%
37 248
30 48 63 72 82 98
263 263 263 263 263 26383 91 119 119 119 119
21,855 23,962 31,210 31,210 31,210 31,21013,185 12,809 15,342 14,005 10,848 10,0722,063 1,238 (3,733) (8,881) (13,532) (15,027)
32,976 35,532 50,285 54,097 55,590 56,309125 135 191 205 211 214
3,062 4,436 3,970 4,623 5,068 5,26511 8 13 12 11 11
1.43 0.96 0.78 0.87 0.88 0.8015 8 10 10 10 91% 1% 1% 1% 1% 1%
38% 35% 24% 25% 23% 20%
8/14/2019 LUCK FINAL modified latest
59/107
8/14/2019 LUCK FINAL modified latest
60/107
2.62
3QFY07E
3,2381,9695,207
547457
2222
1,047
4,1602,995
1,16528%
2247
1,097
(2)34
1,065
175
890
21-
178199
691
2.62
-
0%
17%
8/14/2019 LUCK FINAL modified latest
61/107
8/14/2019 LUCK FINAL modified latest
62/107
8/14/2019 LUCK FINAL modified latest
63/107
EPS 1.13 0.87 2.59 3.14
Rs mn FY02 FY03 FY04 FY05
Cash flows from operating activities
Profit before taxation 305 343 971 1,232Adjustments for non cash charges and other itemsAmortization of deferred cost 6 - - -Depreciation 196 214 215 238Gain on sale of fixed assets (1) (0) (1) (1)Provision for gratuity 9 (2) 10 13
Liabilities no more payable written backFinance cost 53 29 -
568 584 1,195 1,481Working capital changes
Increase in current assets 23 40 (475) (227)Increase in current liabilities 137 (70) 102 250
728 554 822 1,505Cash generated from operations
Income tax paid (30) (75) (19) (19)Gratuity paid (1) (1) (2) (3)
(31) (76) (20) (22)Mark-up on long term finances paid (58) (36) -Long term deposits 2 (0) 4 5Net cash inflow from operating activities 641 442 806 1,488
Cash flows from investing activities
Fixed capital expenditure (275) (254) (1,008) (8,514)
Sale proceeds of fixed assets 1 0 3 16Net cash used in investing activities (274) (254) (1,005) (8,498)
Cash flows from financing activities
Long term finances (120) (241) 1,050 5,997Short trm borrowings - (64)Dividend paid (170) (191) (182) 0
Net cash inflow from financing activities (290) (432) 868 5,933
Net increase in cash and cash equivalents 76 (244) 669 (1,077)Cash and cash equivalents at the beginning (70) 6 (238) 431Cash and cash equivalent at the end of the period 6 (238) 431 (645)
3 6
3 6
8/14/2019 LUCK FINAL modified latest
64/107
khalid.mahmood@p
mailto:[email protected]:[email protected]8/14/2019 LUCK FINAL modified latest
65/107
7.35 9.67 8.23 8.61 10.00 11.30
FY06 FY07 FY08 FY09 FY10 FY11
2,553 2,690 2,878 3,004 3,487 3,947
- - - - - -417 883 474 552 610 670
(0) 0 (3) (2) (2) (3)74 43 78 113 160 227
(68)83 863 615 1,062 964 642
3,127 4,412 4,043 4,728 5,220 5,483
(1,201) (1,745) (1,139) (741) (618) (1,115)1,406 (52) 1,093 550 544 627
3,332 2,614 3,996 4,537 5,146 4,995
(30) (26) (58) (2) (38) (16)(8) (10) (14) (23) (35) (43)
(38) (36) (73) (25) (72) (60)(572) (727) (3,203) (1,217) (1,169) (740)
2 (1) 77 8 12 192,724 1,850 797 3,304 3,917 4,215
(6,054) (2,043) (8,045) (6,868) (5,109) (4,599)
1 6 9 10 7 9(6,053) (2,037) (8,036) (6,858) (5,102) (4,590)
5,392 (2,595) 2,633 (1,848) (3,561) (1,311)1,962 (347) 218 74 159
(0) (261) (11) (10) (15) (15)
5,392 (893) 2,276 (1,640) (3,502) (1,167)
2,063 (1,081) (4,962) (5,194) (4,687) (1,542)(645) 2,063 982 (3,980) (9,174) (13,861)
1,418 982 (3,980) (9,174) (13,861) (15,403)
10 7 3 13 15 16
10 7 263 263 263 263
8/14/2019 LUCK FINAL modified latest
66/107
kic.com
mailto:[email protected]:[email protected]8/14/2019 LUCK FINAL modified latest
67/107
8/14/2019 LUCK FINAL modified latest
68/107
8/14/2019 LUCK FINAL modified latest
69/107
FY02 FY03 FY04 FY05 FY06 FY07 FY08
EBITDA 554 586 1,194 1,473 3,062 4,436 3,970
EBITDA/ton 705 531 1,066 1,037 1,430 956 777
Enterprise Value
Market capitalization 34,976Plus: market value of debt 12,809Less: cash and investments 1,238EV 46,546EV/share 177
Market price 133
8/14/2019 LUCK FINAL modified latest
70/107
8/14/2019 LUCK FINAL modified latest
71/107
FY07 FY08 FY09 FY10
EPS 9.67 8.23 8.61 10.00
NBP
Amount outstanding 665No of installments remaining 4No of installments per year 2Interest rate 11.30%Installments 191
Date Balance Installment
Nov FY08 665 191Jun FY08 513 191Nov FY09 351 191Jun FY09 180 191
NBP
Amount outstanding 1,008No of installments remaining 1No of installments per year 1Interest rate 10.00%Installments $1,108.44
Date Balance Installment
Jul FY09 1,008 $1,108.44
NBPAmount outstanding 700No of installments remaining 4No of installments per year 4Interest rate 10.00%Installments $186.07
Date Balance Installment
Sep FY10 700 $186.07Dec FY10 531.43 $186.07Mar FY10 358.64 $186.07Jun FY10 181.53 $186.07
SCB
Amount outstanding 798.77No of installments remaining 4No of installments per year 2Interest rate 11.50%Installments $229.20
8/14/2019 LUCK FINAL modified latest
72/107
Date Balance Installment
Dec FY08 798.77 $229.20Jun FY08 615.5 $229.20Dec FY09 421.69 $229.20Jun FY09 216.74 $229.20
HBL
Amount outstanding 400No of installments remaining 2No of installments per year 2Interest rate 12.00%Installments $218.17
Date Balance Installment
Jul FY08 400 $218.17Jan FY08 205.83 $218.17
HBL
Amount outstanding 1,000No of installments remaining 2No of installments per year 2Interest rate 10.00%Installments $537.80
Date Balance Installment
Jul FY09 1,000 $537.80Jan FY09 512.2 $537.80
UBL
Amount outstanding 450No of installments remaining 3No of installments per year 2Interest rate 12.00%Installments $168.35
Date Balance Installment
Dec FY08 450 $168.35
Jun FY08 308.65 $168.35Dec FY09 158.82 $168.35
Citi Bank
Amount outstanding 225No of installments remaining 6
8/14/2019 LUCK FINAL modified latest
73/107
No of installments per year 4Interest rate 11.50%Installments $41.36
Date Balance Installment
Sep FY08 225 $41.36Dec FY08 190.11 $41.36Mar FY08 154.21 $41.36Jun FY08 117.28 $41.36Sep FY09 79.29 $41.36Dec FY09 40.21 $41.36
Citi Bank
Amount outstanding 901No of installments remaining 10No of installments per year 2
Interest rate 11.50%Installments $121.04
Date Balance Installment
Dec FY08 901 $121.04Jun FY08 832.28 $121.04DecFY09 759.1 $121.04Jun FY09 681.71 $121.04Dec FY10 599.88 $121.04Jun FY10 513.33 $121.04Dec FY11 421.81 $121.04Jun FY11 325.03 $121.04
Dec FY12 222.69 $121.04Jun FY12 114.45 $121.04
ABL
Amount outstanding 1,500No of installments remaining 4No of installments per year 4Interest rate 10.86%Installments $400.79
Date Balance Installment
Oct FY10 1,500 $400.79Jan FY10 1,140 $400.79Apr FY10 770 $400.79Jul FY11 390 $400.79
ABL
Amount outstanding 500
8/14/2019 LUCK FINAL modified latest
74/107
8/14/2019 LUCK FINAL modified latest
75/107
Amount outstanding 1300No of installments remaining 1No of installments per year 1Interest rate 9.00%Installments $1,417.00
Date Balance Installment
Aug FY10 1300 $1,417.00
New Loan 2 (FY08)
Amount outstanding 4,000No of installments remaining 8No of installments per year 2Interest rate 9.00%Installments $606.44
Date Balance Installment
Jul FY09 4,000 $606.44Jan FY09 $3,573.56 $606.44Jul FY10 $3,127.93 $606.44Jan FY10 $2,662.25 $606.44Jul FY11 $2,175.61 $606.44Jan FY11 $1,667.08 $606.44Jul FY12 $1,135.66 $606.44Jan FY12 $580.32 $606.44
New Loan 2 (FY10)
Amount outstanding 2,000No of installments remaining 6No of installments per year 2Interest rate 9.00%Installments $387.76
Date Balance Installment
Jul FY12 2,000 $387.76Jan FY12 $1,702.24 $387.76Jul FY13 $1,391.09 $387.76Jan FY13 $1,065.93 $387.76Jul FY14 $726.14 $387.76Jan FY14 $371.06 $387.76
New Loan 2 (FY09)
Amount outstanding 2,500No of installments remaining 6No of installments per year 2Interest rate 9.00%Installments $484.70
Date Balance Installment
8/14/2019 LUCK FINAL modified latest
76/107
Jul FY12 2,500 $484.70Jan FY12 $2,127.80 $484.70Jul FY13 $1,738.86 $484.70Jan FY13 $1,332.41 $484.70Jul FY14 $907.67 $484.70Jan FY14 $463.82 $484.70
New Loan 2 (FY09)
Amount outstanding 500No of installments remaining 6No of installments per year 2Interest rate 9.00%Installments $96.94
Date Balance Installment
Jul FY12 500 $96.94Jan FY12 $425.56 $96.94Jul FY13 $347.77 $96.94
Jan FY13 $266.48 $96.94Jul FY14 $181.53 $96.94Jan FY14 $92.76 $96.94
New Loan 2 (FY10)
Amount outstanding 2,000No of installments remaining 6No of installments per year 2Interest rate 9.00%Installments $387.76
Date Balance InstallmentJul FY12 2,000 $387.76Jan FY12 $1,702.24 $387.76Jul FY13 $1,391.09 $387.76Jan FY13 $1,065.93 $387.76Jul FY14 $726.14 $387.76Jan FY14 $371.06 $387.76
New Loan 2 (FY11)
Amount outstanding 2,500No of installments remaining 6No of installments per year 2Interest rate 9.00%Installments $484.70
Date Balance Installment
Jul FY12 2,500 $484.70Jan FY12 $2,127.80 $484.70Jul FY13 $1,738.86 $484.70Jan FY13 $1,332.41 $484.70
8/14/2019 LUCK FINAL modified latest
77/107
8/14/2019 LUCK FINAL modified latest
78/107
8/14/2019 LUCK FINAL modified latest
79/107
FY11
11.30
Principle Interest Interest Rate Balance
153 37.6 6% 513162 28.96 6% 351171 19.83 6% 180180 10.19 6% -
Principle Interest Interest Rate Balance
$1,007.67 100.77 10% $0.00
Principle Interest Interest Rate Balance
$168.57 17.5 3% $531.43$172.79 13.29 3% $358.64$177.11 8.97 3% $181.53$181.53 4.54 3% ($0.00)
8/14/2019 LUCK FINAL modified latest
80/107
Principle Interest Interest Rate Balance
$183.27 45.93 6% $615.50$193.81 35.39 6% $421.69$204.95 24.25 6% $216.74$216.74 12.46 6% $0.00
Principle Interest Interest Rate Balance
$194.17 24 6% $205.83$205.83 12.35 6% $0.00
Principle Interest Interest Rate Balance
$487.80 50 5% $512.20$512.20 25.61 5% $0.00
Principle Interest Interest Rate Balance
$141.35 27 6% $308.65
$149.83 18.52 6% $158.82$158.82 9.53 6% $0.00
8/14/2019 LUCK FINAL modified latest
81/107
Principle Interest Interest Rate Balance
$34.89 6.47 3% $190.11$35.90 5.47 3% $154.21$36.93 4.43 3% $117.28$37.99 3.37 3% $79.29$39.08 2.28 3% $40.21$40.21 1.16 3% $0.00
Principle Interest Interest Rate Balance
$69.20 51.84 6% $832.28$73.18 47.86 6% $759.10$77.39 43.65 6% $681.71$81.84 39.2 6% $599.88$86.54 34.49 6% $513.33$91.52 29.52 6% $421.81$96.78 24.25 6% $325.03
$102.35 18.69 6% $222.69
$108.23 12.8 6% $114.45$114.45 6.58 6% $0.00
Principle Interest Interest Rate Balance
$360.07 40.73 2.72% $1,139.93$369.84 30.95 2.72% $770.09$379.89 20.91 2.72% $390.20$390.20 10.59 2.72% $0.00
8/14/2019 LUCK FINAL modified latest
82/107
Principle Interest Interest Rate Balance
$98.21 4.53 1% $401.79$99.10 3.64 1% $302.70$99.99 2.74 1% $202.71
$100.90 1.83 1% $101.81$101.81 0.92 1% $0.00
Principle Interest Interest Rate Balance$74.44 22.5 5% $425.56$77.79 19.15 5% $347.77$81.29 15.65 5% $266.48$84.95 11.99 5% $181.53$88.77 8.17 5% $92.76$92.76 4.17 5% ($0.00)
Principle Interest Interest Rate Balance
$23.76 2.75 1% $276.24$23.98 2.53 1% $252.25$24.20 2.31 1% $228.05$24.42 2.09 1% $203.63$24.65 1.87 1% $178.98$24.87 1.64 1% $154.11$25.10 1.41 1% $129.00$25.33 1.18 1% $103.67$25.56 0.95 1% $78.11$25.80 0.72 1% $52.31$26.04 0.48 1% $26.27$26.27 0.24 1% $0.00
8/14/2019 LUCK FINAL modified latest
83/107
8/14/2019 LUCK FINAL modified latest
84/107
$372.20 113 5% $2,127.80$388.94 95.75 5% $1,738.86$406.45 78.25 5% $1,332.41$424.74 59.96 5% $907.67$443.85 40.85 5% $463.82$463.82 20.87 5% ($0.00)
Principle Interest Interest Rate Balance
$74.44 23 5% $425.56$77.79 19.15 5% $347.77$81.29 15.65 5% $266.48
$84.95 11.99 5% $181.53$88.77 8.17 5% $92.76$92.76 4.17 5% ($0.00)
Principle Interest Interest Rate Balance$297.76 90 5% $1,702.24$311.16 76.6 5% $1,391.09$325.16 62.6 5% $1,065.93$339.79 47.97 5% $726.14$355.08 32.68 5% $371.06$371.06 16.7 5% ($0.00)
Principle Interest Interest Rate Balance
$372.20 113 5% $2,127.80$388.94 95.75 5% $1,738.86$406.45 78.25 5% $1,332.41$424.74 59.96 5% $907.67
8/14/2019 LUCK FINAL modified latest
85/107
$443.85 40.85 5% $463.82$463.82 20.87 5% ($0.00)
FY05 FY06 FY07 FY08 FY09 FY10 FY11
0 97 889 349 748 611 23913 52 128 252 299 336 3853 2 9 7 8 10 116 5 11 6 7 7 80 (74) (174) 0 0 0 0
22 83 863 615 1062 964 642
FY05 FY06 FY07 FY08 FY09 FY10 FY117,147 12,539 9,944 12,578 10,730 7,169 5,858
617 2,383 1,615 1,521 4,848 4,561 1,8116,530 10,157 8,329 11,057 5,882 2,609 4,048
(93)2% 8% 9% 9% 9% 9% 9%5% 2% 4% 4% 4% 4% 4%
-47% -17% -17% -17% -17% -17%
8/14/2019 LUCK FINAL modified latest
86/107
8/14/2019 LUCK FINAL modified latest
87/107
Covariance 0Variance 0Beta 0.79
Price Index Price change Index change
Fri/11/Jun/04 33.90 5,384.48
Mon/14/Jun/04 34.00 5,217.57 0% -3%Tue/15/Jun/04 32.30 5,318.36 -5% 2%
Wed/16/Jun/04 33.55 5,305.42 4% 0%
Thu/17/Jun/04 33.90 5,264.89 1% -1%
Fri/18/Jun/04 33.25 5,248.67 -2% 0%
Mon/21/Jun/04 33.00 5,103.67 -1% -3%
Tue/22/Jun/04 31.75 5,080.24 -4% 0%
Wed/23/Jun/04 31.45 5,088.86 -1% 0%
Thu/24/Jun/04 31.15 5,151.02 -1% 1%
Fri/25/Jun/04 31.95 5,105.69 3% -1%
Mon/28/Jun/04 31.30 5,279.03 -2% 3%
Tue/29/Jun/04 32.70 5,264.95 4% 0%
Wed/30/Jun/04 33.00 5,279.18 1% 0%Thu/01/Jul/04 32.80 5,347.72 -1% 1%
Fri/02/Jul/04 32.95 5,352.97 0% 0%
Mon/05/Jul/04 32.95 5,399.72 0% 1%
Tue/06/Jul/04 33.00 5,390.65 0% 0%
Wed/07/Jul/04 32.85 5,409.32 0% 0%
Thu/08/Jul/04 32.70 5,423.74 0% 0%
Fri/09/Jul/04 32.60 5,453.55 0% 1%
Mon/12/Jul/04 32.85 5,485.74 1% 1%
Tue/13/Jul/04 33.10 5,473.22 1% 0%
Wed/14/Jul/04 33.20 5,474.23 0% 0%
Thu/15/Jul/04 33.05 5,438.94 0% -1%
Fri/16/Jul/04 32.60 5,387.84 -1% -1%Mon/19/Jul/04 32.35 5,378.93 -1% 0%
Tue/20/Jul/04 32.25 5,389.14 0% 0%
Wed/21/Jul/04 32.15 5,440.49 0% 1%
Thu/22/Jul/04 32.35 5,426.11 1% 0%
Fri/23/Jul/04 32.10 5,409.37 -1% 0%
Mon/26/Jul/04 31.90 5,346.15 -1% -1%
Tue/27/Jul/04 31.30 5,314.40 -2% -1%
Wed/28/Jul/04 30.50 5,351.33 -3% 1%
Thu/29/Jul/04 31.00 5,303.56 2% -1%
Fri/30/Jul/04 30.15 5,290.04 -3% 0%
Mon/02/Aug/04 30.00 5,206.83 0% -2%
Tue/03/Aug/04 28.95 5,262.52 -4% 1%
Wed/04/Aug/04 29.75 5,309.05 3% 1%
Thu/05/Aug/04 30.00 5,303.84 1% 0%
Fri/06/Aug/04 30.45 5,343.52 1% 1%
Mon/09/Aug/04 30.25 5,363.96 -1% 0%
Tue/10/Aug/04 30.20 5,367.95 0% 0%
Wed/11/Aug/04 30.40 5,352.95 1% 0%
Thu/12/Aug/04 30.20 5,326.16 -1% -1%
8/14/2019 LUCK FINAL modified latest
88/107
Fri/13/Aug/04 29.90 5,335.82 -1% 0%
Mon/16/Aug/04 29.90 5,329.67 0% 0%
Tue/17/Aug/04 29.80 5,377.75 0% 1%
Wed/18/Aug/04 30.10 5,417.44 1% 1%
Thu/19/Aug/04 30.50 5,377.71 1% -1%
Fri/20/Aug/04 30.35 5,409.05 0% 1%
Mon/23/Aug/04 30.40 5,401.38 0% 0%Tue/24/Aug/04 30.20 5,368.23 -1% -1%
Wed/25/Aug/04 29.75 5,355.22 -1% 0%
Thu/26/Aug/04 29.85 5,381.09 0% 0%
Fri/27/Aug/04 30.05 5,393.99 1% 0%
Mon/30/Aug/04 30.00 5,329.86 0% -1%
Tue/31/Aug/04 29.50 5,346.15 -2% 0%
Wed/01/Sep/04 29.40 5,320.38 0% 0%
Thu/02/Sep/04 29.40 5,327.53 0% 0%
Fri/03/Sep/04 29.50 5,318.73 0% 0%
Mon/06/Sep/04 29.15 5,195.42 -1% -2%
Tue/07/Sep/04 27.70 5,168.77 -5% -1%
Wed/08/Sep/04 27.15 5,199.39 -2% 1%Thu/09/Sep/04 27.90 5,184.12 3% 0%
Fri/10/Sep/04 27.65 5,172.21 -1% 0%
Mon/13/Sep/04 27.65 5,118.39 0% -1%
Tue/14/Sep/04 27.70 5,087.37 0% -1%
Wed/15/Sep/04 27.60 4,997.35 0% -2%
Thu/16/Sep/04 27.15 5,055.03 -2% 1%
Fri/17/Sep/04 27.50 5,045.91 1% 0%
Mon/20/Sep/04 27.25 5,044.77 -1% 0%
Tue/21/Sep/04 27.30 4,958.41 0% -2%
Wed/22/Sep/04 26.75 4,890.22 -2% -1%
Thu/23/Sep/04 25.90 4,970.57 -3% 2%
Fri/24/Sep/04 25.35 5,080.67 -2% 2%
Mon/27/Sep/04 25.50 5,125.04 1% 1%
Tue/28/Sep/04 26.20 5,128.13 3% 0%
Wed/29/Sep/04 26.00 5,196.28 -1% 1%
Thu/30/Sep/04 26.00 5,217.65 0% 0%
Fri/01/Oct/04 26.20 5,245.82 1% 1%
Mon/04/Oct/04 25.05 5,267.21 -4% 0%
Tue/05/Oct/04 25.25 5,233.28 1% -1%
Wed/06/Oct/04 25.05 5,299.53 -1% 1%
Thu/07/Oct/04 25.55 5,295.76 2% 0%
Fri/08/Oct/04 25.50 5,342.94 0% 1%
Mon/11/Oct/04 25.90 5,372.13 2% 1%Tue/12/Oct/04 26.25 5,421.07 1% 1%
Wed/13/Oct/04 26.80 5,445.50 2% 0%
Thu/14/Oct/04 27.25 5,469.62 2% 0%
Fri/15/Oct/04 26.85 5,433.48 -1% -1%
Mon/18/Oct/04 26.45 5,380.72 -1% -1%
Tue/19/Oct/04 26.50 5,467.06 0% 2%
Wed/20/Oct/04 26.55 5,465.36 0% 0%
Thu/21/Oct/04 25.15 5,452.87 -5% 0%
8/14/2019 LUCK FINAL modified latest
89/107
Fri/22/Oct/04 25.05 5,458.32 0% 0%
Mon/25/Oct/04 25.00 5,468.12 0% 0%
Tue/26/Oct/04 24.80 5,390.35 -1% -1%
Wed/27/Oct/04 24.25 5,383.42 -2% 0%
Thu/28/Oct/04 24.20 5,367.68 0% 0%
Fri/29/Oct/04 24.00 5,332.24 -1% -1%
Mon/01/Nov/04 23.05 5,246.91 -4% -2%Tue/02/Nov/04 22.10 5,329.88 -4% 2%
Wed/03/Nov/04 22.80 5,351.51 3% 0%
Thu/04/Nov/04 23.05 5,347.72 1% 0%
Fri/05/Nov/04 23.25 5,352.30 1% 0%
Mon/08/Nov/04 23.20 5,378.85 0% 0%
Wed/10/Nov/04 23.95 5,427.45 3% 1%
Fri/12/Nov/04 24.30 5,483.88 1% 1%
Thu/18/Nov/04 24.45 5,515.43 1% 1%
Fri/19/Nov/04 24.85 5,520.17 2% 0%
Mon/22/Nov/04 25.10 5,502.56 1% 0%
Tue/23/Nov/04 25.00 5,514.49 0% 0%
Wed/24/Nov/04 24.80 5,533.22 -1% 0%Thu/25/Nov/04 24.85 5,523.27 0% 0%
Fri/26/Nov/04 24.90 5,556.87 0% 1%
Mon/29/Nov/04 25.40 5,571.88 2% 0%
Tue/30/Nov/04 25.55 5,567.79 1% 0%
Wed/01/Dec/04 25.55 5,560.50 0% 0%
Thu/02/Dec/04 25.60 5,552.50 0% 0%
Fri/03/Dec/04 25.25 5,575.96 -1% 0%
Mon/06/Dec/04 25.25 5,633.13 0% 1%
Tue/07/Dec/04 25.45 5,675.79 1% 1%
Wed/08/Dec/04 25.45 5,698.64 0% 0%
Thu/09/Dec/04 25.90 5,738.49 2% 1%
Fri/10/Dec/04 26.15 5,700.82 1% -1%
Mon/13/Dec/04 26.00 5,758.28 -1% 1%
Tue/14/Dec/04 27.10 5,766.62 4% 0%
Wed/15/Dec/04 27.05 5,824.25 0% 1%
Thu/16/Dec/04 27.15 5,827.84 0% 0%
Fri/17/Dec/04 26.80 5,842.59 -1% 0%
Mon/20/Dec/04 26.65 5,852.87 -1% 0%
Tue/21/Dec/04 26.45 5,874.19 -1% 0%
Wed/22/Dec/04 26.60 5,966.05 1% 2%
Thu/23/Dec/04 26.40 5,978.32 -1% 0%
Fri/24/Dec/04 26.20 6,045.80 -1% 1%
Mon/27/Dec/04 25.95 6,046.16 -1% 0%Tue/28/Dec/04 26.10 6,077.83 1% 1%
Wed/29/Dec/04 26.60 6,123.67 2% 1%
Thu/30/Dec/04 26.95 6,106.93 1% 0%
Fri/31/Dec/04 26.20 6,218.40 -3% 2%
Mon/03/Jan/05 25.90 6,220.28 -1% 0%
Tue/04/Jan/05 26.30 6,297.70 2% 1%
Wed/05/Jan/05 28.20 6,285.68 7% 0%
Thu/06/Jan/05 27.35 6,353.27 -3% 1%
8/14/2019 LUCK FINAL modified latest
90/107
8/14/2019 LUCK FINAL modified latest
91/107
Tue/22/Mar/05 25.80 8,694.61 -5% -4%
Thu/24/Mar/05 24.55 8,314.00 -5% -4%
Fri/25/Mar/05 23.35 7,964.95 -5% -4%
Mon/28/Mar/05 22.20 7,708.29 -5% -3%
Tue/29/Mar/05 21.30 7,855.14 -4% 2%
Wed/30/Mar/05 22.85 8,085.56 7% 3%
Thu/31/Mar/05 24.55 7,770.33 7% -4%Fri/01/Apr/05 24.50 7,596.87 0% -2%
Mon/04/Apr/05 24.80 8,050.25 1% 6%
Tue/05/Apr/05 26.50 7,820.83 7% -3%
Wed/06/Apr/05 25.45 7,613.63 -4% -3%
Thu/07/Apr/05 25.30 7,784.34 -1% 2%
Fri/08/Apr/05 25.70 7,593.30 2% -2%
Mon/11/Apr/05 25.00 7,244.49 -3% -5%
Tue/12/Apr/05 23.75 6,939.03 -5% -4%
Wed/13/Apr/05 22.60 7,123.62 -5% 3%
Thu/14/Apr/05 24.00 7,202.84 6% 1%
Fri/15/Apr/05 24.45 7,512.91 2% 4%
Mon/18/Apr/05 25.25 7,234.21 3% -4%Tue/19/Apr/05 24.45 6,952.72 -3% -4%
Wed/20/Apr/05 23.70 7,030.83 -3% 1%
Thu/21/Apr/05 24.40 7,101.38 3% 1%
Mon/25/Apr/05 24.25 6,996.82 -1% -1%
Tue/26/Apr/05 24.00 7,164.73 -1% 2%
Wed/27/Apr/05 24.25 7,275.74 1% 2%
Thu/28/Apr/05 25.20 7,144.48 4% -2%
Fri/29/Apr/05 24.40 7,104.65 -3% -1%
Mon/02/May/05 23.90 6,832.74 -2% -4%
Tue/03/May/05 22.80 6,887.93 -5% 1%
Wed/04/May/05 22.70 6,898.72 0% 0%
Thu/05/May/05 22.75 7,098.22 0% 3%
Fri/06/May/05 22.95 7,183.25 1% 1%
Mon/09/May/05 22.80 7,384.98 -1% 3%
Tue/10/May/05 23.20 7,367.69 2% 0%
Wed/11/May/05 22.75 7,497.62 -2% 2%
Thu/12/May/05 22.95 7,284.05 1% -3%
Fri/13/May/05 22.25 7,411.33 -3% 2%
Mon/16/May/05 22.60 7,315.50 2% -1%
Tue/17/May/05 22.25 7,437.95 -2% 2%
Wed/18/May/05 22.70 7,348.06 2% -1%
Thu/19/May/05 22.25 7,413.70 -2% 1%
Fri/20/May/05 22.40 7,300.09 1% -2%Mon/23/May/05 22.10 6,983.30 -1% -4%
Tue/24/May/05 21.10 7,034.84 -5% 1%
Wed/25/May/05 21.50 6,942.42 2% -1%
Thu/26/May/05 21.15 6,664.86 -2% -4%
Fri/27/May/05 20.30 6,467.15 -4% -3%
Mon/30/May/05 19.50 6,707.56 -4% 4%
Tue/31/May/05 20.10 6,857.67 3% 2%
Wed/01/Jun/05 20.25 7,019.60 1% 2%
8/14/2019 LUCK FINAL modified latest
92/107
Thu/02/Jun/05 20.80 7,322.38 3% 4%
Fri/03/Jun/05 21.80 7,213.17 5% -1%
Mon/06/Jun/05 21.30 7,104.40 -2% -2%
Tue/07/Jun/05 21.20 7,391.18 0% 4%
Wed/08/Jun/05 22.25 7,263.56 5% -2%
Thu/09/Jun/05 21.95 7,307.02 -1% 1%
Fri/10/Jun/05 21.60 7,345.29 -2% 1%Mon/13/Jun/05 21.60 7,441.77 0% 1%
Tue/14/Jun/05 22.65 7,368.95 5% -1%
Wed/15/Jun/05 22.85 7,488.73 1% 2%
Thu/16/Jun/05 23.25 7,330.91 2% -2%
Fri/17/Jun/05 22.60 7,398.73 -3% 1%
Mon/20/Jun/05 23.05 7,663.04 2% 4%
Tue/21/Jun/05 24.20 7,489.71 5% -2%
Wed/22/Jun/05 23.70 7,409.07 -2% -1%
Thu/23/Jun/05 23.75 7,417.70 0% 0%
Fri/24/Jun/05 23.60 7,350.46 -1% -1%
Mon/27/Jun/05 23.20 7,255.44 -2% -1%
Tue/28/Jun/05 22.85 7,431.80 -2% 2%Wed/29/Jun/05 23.05 7,494.75 1% 1%
Thu/30/Jun/05 23.15 7,450.12 0% -1%
Fri/01/Jul/05 23.15 7,464.60 0% 0%
Mon/04/Jul/05 22.85 7,408.55 -1% -1%
Tue/05/Jul/05 22.80 7,517.52 0% 1%
Wed/06/Jul/05 22.90 7,530.34 0% 0%
Thu/07/Jul/05 23.35 7,589.07 2% 1%
Fri/08/Jul/05 23.35 7,588.94 0% 0%
Mon/11/Jul/05 23.30 7,554.28 0% 0%
Tue/12/Jul/05 23.15 7,511.94 -1% -1%
Wed/13/Jul/05 23.10 7,481.17 0% 0%
Thu/14/Jul/05 23.15 7,471.64 0% 0%
Fri/15/Jul/05 22.90 7,535.81 -1% 1%
Mon/18/Jul/05 23.20 7,437.55 1% -1%
Tue/19/Jul/05 22.90 7,319.77 -1% -2%
Wed/20/Jul/05 22.75 7,410.98 -1% 1%
Thu/21/Jul/05 22.80 7,410.91 0% 0%
Fri/22/Jul/05 22.70 7,353.85 0% -1%
Mon/25/Jul/05 22.55 7,305.30 -1% -1%
Tue/26/Jul/05 22.70 7,310.57 1% 0%
Wed/27/Jul/05 22.55 7,217.60 -1% -1%
Thu/28/Jul/05 22.35 7,215.44 -1% 0%
Fri/29/Jul/05 22.05 7,178.93 -1% -1%Mon/01/Aug/05 21.95 7,195.32 0% 0%
Tue/02/Aug/05 21.65 7,324.80 -1% 2%
Wed/03/Aug/05 22.05 7,442.04 2% 2%
Thu/04/Aug/05 22.25 7,404.95 1% 0%
Fri/05/Aug/05 22.25 7,418.61 0% 0%
Mon/08/Aug/05 22.00 7,318.48 -1% -1%
Tue/09/Aug/05 21.90 7,184.48 0% -2%
Wed/10/Aug/05 21.00 7,064.29 -4% -2%
8/14/2019 LUCK FINAL modified latest
93/107
8/14/2019 LUCK FINAL modified latest
94/107
8/14/2019 LUCK FINAL modified latest
95/107
Fri/06/Jan/06 28.80 9886.30 0% 0%
Mon/09/Jan/06 28.50 9990.19 -1% 1%
Mon/16/Jan/06 28.50 10093.52 0% 1%
Tue/17/Jan/06 28.30 10165.91 -1% 1%
Wed/18/Jan/06 28.00 10235.17 -1% 1%
Thu/19/Jan/06 27.75 10259.86 -1% 0%
Fri/20/Jan/06 27.75 10227.87 0% 0%Mon/23/Jan/06 27.45 10346.47 -1% 1%
Tue/24/Jan/06 28.20 10170.40 3% -2%
Wed/25/Jan/06 27.50 10214.01 -2% 0%
Thu/26/Jan/06 27.25 10304.80 -1% 1%
Fri/27/Jan/06 27.45 10447.56 1% 1%
Mon/30/Jan/06 27.95 10527.85 2% 1%
Tue/31/Jan/06 28.35 10524.16 1% 0%
Wed/01/Feb/06 28.05 10496.95 -1% 0%
Thu/02/Feb/06 28.00 10466.40 0% 0%
Fri/03/Feb/06 29.35 10726.46 5% 2%
Mon/06/Feb/06 30.40 10802.32 4% 1%
Tue/07/Feb/06 31.90 10913.78 5% 1%Fri/10/Feb/06 32.15 11052.86 1% 1%
Mon/13/Feb/06 32.40 11218.03 1% 1%
Tue/14/Feb/06 32.55 10920.09 0% -3%
Wed/15/Feb/06 30.95 11259.29 -5% 3%
Thu/16/Feb/06 32.45 11176.81 5% -1%
Fri/17/Feb/06 32.70 11352.63 1% 2%
Mon/20/Feb/06 34.30 11441.85 5% 1%
Tue/21/Feb/06 36.00 11537.02 5% 1%
Wed/22/Feb/06 37.80 11444.12 5% -1%
Thu/23/Feb/06 38.55 11609.37 2% 1%
Fri/24/Feb/06 38.30 11546.79 -1% -1%
Mon/27/Feb/06 37.75 11191.75 -1% -3%
Tue/28/Feb/06 36.75 11456.27 -3% 2%
Wed/01/Mar/06 37.05 11473.99 1% 0%
Thu/02/Mar/06 36.30 11381.61 -2% -1%
Fri/03/Mar/06 36.00 11415.29 -1% 0%
Mon/06/Mar/06 37.80 10947.09 5% -4%
Tue/07/Mar/06 35.95 11085.03 -5% 1%
Wed/08/Mar/06 36.10 10594.01 0% -4%
Thu/09/Mar/06 34.50 10803.99 -4% 2%
Fri/10/Mar/06 35.30 10474.20 2% -3%
Mon/13/Mar/06 34.00 10093.24 -4% -4%
Tue/14/Mar/06 32.30 10433.17 -5% 3%Wed/15/Mar/06 33.50 10392.91 4% 0%
Thu/16/Mar/06 31.90 10689.20 -5% 3%
Fri/17/Mar/06 32.90 10951.08 3% 2%
Mon/20/Mar/06 33.00 11032.31 0% 1%
Tue/21/Mar/06 34.45 11129.77 4% 1%
Wed/22/Mar/06 36.15 11278.48 5% 1%
Fri/24/Mar/06 37.95 11459.58 5% 2%
Mon/27/Mar/06 39.80 11402.11 5% -1%
8/14/2019 LUCK FINAL modified latest
96/107
Tue/28/Mar/06 41.75 11449.44 5% 0%
Wed/29/Mar/06 41.30 11414.37 -1% 0%
Thu/30/Mar/06 41.75 11568.64 1% 1%
Fri/31/Mar/06 42.30 11485.90 1% -1%
Mon/03/Apr/06 41.25 11573.97 -2% 1%
Tue/04/Apr/06 40.00 11664.97 -3% 1%
Wed/05/Apr/06 40.45 11666.38 1% 0%Thu/06/Apr/06 39.80 11685.44 -2% 0%
Fri/07/Apr/06 39.50 11936.59 -1% 2%
Mon/10/Apr/06 41.45 11992.23 5% 0%
Thu/13/Apr/06 42.30 12060.73 2% 1%
Fri/14/Apr/06 42.65 12136.83 1% 1%
Mon/17/Apr/06 42.20 12273.77 -1% 1%
Tue/18/Apr/06 44.30 12115.46 5% -1%
Wed/19/Apr/06 46.00 12048.11 4% -1%
Thu/20/Apr/06 45.00 12075.75 -2% 0%
Fri/21/Apr/06 45.80 12007.60 2% -1%
Mon/24/Apr/06 44.30 11802.68 -3% -2%
Tue/25/Apr/06 42.10 11941.82 -5% 1%Wed/26/Apr/06 40.30 11910.09 -4% 0%
Thu/27/Apr/06 40.45 11683.72 0% -2%
Fri/28/Apr/06 38.75 11342.17 -4% -3%
Tue/02/May/06 36.85 11572.58 -5% 2%
Wed/03/May/06 38.65 11728.14 5% 1%
Thu/04/May/06 40.55 11690.25 5% 0%
Fri/05/May/06 40.05 11686.44 -1% 0%
Mon/08/May/06 39.75 11775.52 -1% 1%
Tue/09/May/06 39.20 11576.83 -1% -2%
Wed/10/May/06 39.15 11571.83 0% 0%
Thu/11/May/06 38.35 11531.37 -2% 0%
Fri/12/May/06 38.10 11511.54 -1% 0%
Mon/15/May/06 38.05 11096.86 0% -4%
Tue/16/May/06 36.15 10706.96 -5% -4%
Wed/17/May/06 34.35 11094.41 -5% 4%
Thu/18/May/06 35.50 10687.88 3% -4%
Fri/19/May/06 34.00 10861.31 -4% 2%
Mon/22/May/06 35.70 10930.55 5% 1%
Tue/23/May/06 36.75 10932.58 3% 0%
Wed/24/May/06 36.70 11116.88 0% 2%
Thu/25/May/06 36.70 11018.85 0% -1%
Fri/26/May/06 36.10 10660.39 -2% -3%
Mon/29/May/06 34.35 10247.60 -5% -4%Tue/30/May/06 32.65 10118.73 -5% -1%
Wed/31/May/06 32.25 9800.69 -1% -3%
Thu/01/Jun/06 30.65 10183.77 -5% 4%
Fri/02/Jun/06 32.15 10346.23 5% 2%
Mon/05/Jun/06 33.75 10373.86 5% 0%
Tue/06/Jun/06 35.00 10531.86 4% 2%
Wed/07/Jun/06 35.50 10202.36 1% -3%
Thu/08/Jun/06 33.75 9775.04 -5% -4%
8/14/2019 LUCK FINAL modified latest
97/107
Fri/09/Jun/06 32.10 9849.83 -5% 1%
Mon/12/Jun/06 31.95 9732.86 0% -1%
Tue/13/Jun/06 31.60 9314.91 -1% -4%
Wed/14/Jun/06 30.05 8766.98 -5% -6%
Thu/15/Jun/06 27.05 9177.46 -10% 5%
Fri/16/Jun/06 28.40 9607.11 5% 5%
Mon/19/Jun/06 29.80 9943.83 5% 4%Tue/20/Jun/06 31.25 10105.17 5% 2%
Wed/21/Jun/06 30.65 10103.31 -2% 0%
Thu/22/Jun/06 30.10 10171.00 -2% 1%
Fri/23/Jun/06 29.50 9807.53 -2% -4%
Mon/26/Jun/06 28.80 9404.70 -2% -4%
Tue/27/Jun/06 27.60 9041.62 -4% -4%
Wed/28/Jun/06 26.25 9434.15 -5% 4%
Thu/29/Jun/06 27.55 9841.43 5% 4%
Fri/30/Jun/06 28.90 9989.41 5% 2%
Mon/03/Jul/06 28.90 9603.65 0% -4%
Tue/04/Jul/06 28.25 9829.40 -2% 2%
Wed/05/Jul/06 28.65 9936.33 1% 1%Thu/06/Jul/06 28.90 9916.08 1% 0%
Fri/07/Jul/06 28.10 9836.04 -3% -1%
Mon/10/Jul/06 27.75 9504.47 -1% -3%
Tue/11/Jul/06 26.65 9655.93 -4% 2%
Wed/12/Jul/06 27.30 9920.66 2% 3%
Thu/13/Jul/06 28.35 10014.88 4% 1%
Fri/14/Jul/06 28.35 10027.09 0% 0%
Mon/17/Jul/06 28.05 9947.80 -1% -1%
Tue/18/Jul/06 28.25 10191.84 1% 2%
Wed/19/Jul/06 29.65 10198.78 5% 0%
Thu/20/Jul/06 30.35 10198.32 2% 0%
Fri/21/Jul/06 30.85 10257.63 2% 1%
Mon/24/Jul/06 31.85 10350.63 3% 1%
Tue/25/Jul/06 31.90 10401.13 0% 0%
Wed/26/Jul/06 31.20 10343.67 -2% -1%
Thu/27/Jul/06 30.50 10430.73 -2% 1%
Fri/28/Jul/06 30.70 10353.52 1% -1%
Mon/31/Jul/06 30.20 10497.63 -2% 1%
Tue/01/Aug/06 30.35 10507.09 0% 0%
Wed/02/Aug/06 30.20 10558.32 0% 0%
Thu/03/Aug/06 30.45 10667.49 1% 1%
Fri/04/Aug/06 31.00 10772.58 2% 1%
Mon/07/Aug/06 30.90 10846.74 0% 1%Tue/08/Aug/06 30.60 10828.39 -1% 0%
Wed/09/Aug/06 30.45 10655.54 0% -2%
Thu/10/Aug/06 30.10 10525.09 -1% -1%
Fri/11/Aug/06 29.05 10406.40 -3% -1%
Tue/15/Aug/06 28.30 10317.41 -3% -1%
Wed/16/Aug/06 28.20 10576.71 0% 3%
Thu/17/Aug/06 29.30 10557.25 4% 0%
Fri/18/Aug/06 29.00 10481.64 -1% -1%
8/14/2019 LUCK FINAL modified latest
98/107
Mon/21/Aug/06 28.95 10220.71 0% -2%
Tue/22/Aug/06 28.40 10244.69 -2% 0%
Wed/23/Aug/06 27.45 9955.23 -3% -3%
Thu/24/Aug/06 27.40 9584.79 0% -4%
Fri/25/Aug/06 26.50 9876.51 -3% 3%
Mon/28/Aug/06 25.20 9942.87 -5% 1%
Tue/29/Aug/06 25.85 10086.15 3% 1%Wed/30/Aug/06 26.50 10064.13 3% 0%
Thu/31/Aug/06 27.80 10170.97 5% 1%
Fri/01/Sep/06 27.15 10125.91 -2% 0%
Mon/04/Sep/06 27.35 10001.79 1% -1%
Tue/05/Sep/06 27.25 10068.70 0% 1%
Wed/06/Sep/06 26.70 9927.10 -2% -1%
Thu/07/Sep/06 26.60 9965.21 0% 0%
Fri/08/Sep/06 26.35 9892.77 -1% -1%
Mon/11/Sep/06 26.45 10157.17 0% 3%
Tue/12/Sep/06 27.00 9988.63 2% -2%
Wed/13/Sep/06 28.35 10028.50 5% 0%
Thu/14/Sep/06 27.70 9984.57 -2% 0%Fri/15/Sep/06 27.65 9876.40 0% -1%
Mon/18/Sep/06 27.65 9908.85 0% 0%
Tue/19/Sep/06 26.85 10032.57 -3% 1%
Wed/20/Sep/06 26.90 10155.10 0% 1%
Thu/21/Sep/06 27.05 10306.75 1% 1%
Fri/22/Sep/06 27.35 10252.15 1% -1%
Mon/25/Sep/06 28.70 10305.43 5% 1%
Tue/26/Sep/06 27.90 10386.52 -3% 1%
Wed/27/Sep/06 28.50 10528.69 2% 1%
Thu/28/Sep/06 27.90 10512.48 -2% 0%
Fri/29/Sep/06 28.25 10616.24 1% 1%
Mon/02/Oct/06 27.90 10592.72 -1% 0%
Tue/03/Oct/06 29.25 10743.55 5% 1%
Wed/04/Oct/06 28.65 10855.82 -2% 1%
Thu/05/Oct/06 29.25 10926.91 2% 1%
Fri/06/Oct/06 29.20 10942.75 0% 0%
Mon/09/Oct/06 28.90 10959.71 -1% 0%
Tue/10/Oct/06 29.20 10886.42 1% -1%
Wed/11/Oct/06 28.80 10880.29 -1% 0%
Thu/12/Oct/06 28.65 10924.55 -1% 0%
Fri/13/Oct/06 28.25 10909.31 -1% 0%
Mon/16/Oct/06 28.60 11167.04 1% 2%
Tue/17/Oct/06 28.30 11399.83 -1% 2%Wed/18/Oct/06 28.50 11566.80 1% 1%
Thu/19/Oct/06 29.10 11528.27 2% 0%
Mon/30/Oct/06 27.85 11327.71 -4% -2%
Tue/31/Oct/06 29.00 11010.59 4% -3%
Wed/01/Nov/06 28.50 10945.35 -2% -1%
Thu/02/Nov/06 27.10 11246.71 -5% 3%
Fri/03/Nov/06 27.30 11012.40 1% -2%
Mon/06/Nov/06 28.35 11017.51 4% 0%
8/14/2019 LUCK FINAL modified latest
99/107
Tue/07/Nov/06 27.80 10973.08 -2% 0%
Wed/08/Nov/06 27.65 10739.45 -1% -2%
Fri/10/Nov/06 27.70 10743.84 0% 0%
Mon/13/Nov/06 27.30 10869.32 -1% 1%
Tue/14/Nov/06 27.60 10811.86 1% -1%
Wed/15/Nov/06 27.55 10850.04 0% 0%
Thu/16/Nov/06 27.25 10705.87 -1% -1%Fri/17/Nov/06 27.15 10430.66 0% -3%
Mon/20/Nov/06 27.30 10622.55 1% 2%
Tue/21/Nov/06 26.70 10646.26 -2% 0%
Wed/22/Nov/06 27.20 10867.11 2% 2%
Thu/23/Nov/06 27.55 10870.90 1% 0%
Fri/24/Nov/06 27.55 10750.41 0% -1%
Mon/27/Nov/06 27.45 10762.16 0% 0%
Tue/28/Nov/06 27.15 10594.57 -1% -2%
Wed/29/Nov/06 27.10 10618.75 0% 0%
Thu/30/Nov/06 26.95 10388.19 -1% -2%
Fri/01/Dec/06 26.95 10416.00 0% 0%
Mon/04/Dec/06 26.45 10550.16 -2% 1%Tue/05/Dec/06 27.00 10677.38 2% 1%
Wed/06/Dec/06 27.05 10642.68 0% 0%
Thu/07/Dec/06 27.30 10561.97 1% -1%
Fri/08/Dec/06 26.70 10584.48 -2% 0%
Mon/11/Dec/06 26.70 10644.36 0% 1%
Tue/12/Dec/06 26.60 10587.09 0% -1%
Wed/13/Dec/06 26.35 10604.44 -1% 0%
Thu/14/Dec/06 26.20 10551.87 -1% 0%
Fri/15/Dec/06 25.95 10341.41 -1% -2%
Mon/18/Dec/06 25.75 10055.65 -1% -3%
Tue/19/Dec/06 24.75 10182.33 -4% 1%
Wed/20/Dec/06 24.20 9923.11 -2% -3%
Thu/21/Dec/06 24.80 9893.99 2% 0%
Fri/22/Dec/06 24.00 10025.34 -3% 1%
Tue/26/Dec/06 23.90 10031.46 0% 0%
Wed/27/Dec/06 23.85 10058.46 0% 0%
Thu/28/Dec/06 23.75 10040.50 0% 0%
Fri/29/Dec/06 23.75 10066.32 0% 0%
Wed/03/Jan/07 23.50 10184.52 -1% 1%
Thu/04/Jan/07 23.85 10147.36 1% 0%
Fri/05/Jan/07 24.25 10235.96 2% 1%
Mon/08/Jan/07 24.15 10405.21 0% 2%
Tue/09/Jan/07 24.60 10374.36 2% 0%Wed/10/Jan/07 24.70 10359.06 0% 0%
Thu/11/Jan/07 24.90 10425.46 1% 1%
Fri/12/Jan/07 24.40 10507.52 -2% 1%
Mon/15/Jan/07 24.30 10590.59 0% 1%
Tue/16/Jan/07 24.40 10617.11 0% 0%
Wed/17/Jan/07 24.40 10640.71 0% 0%
Thu/18/Jan/07 24.55 10641.31 1% 0%
Fri/19/Jan/07 25.75 10705.87 5% 1%
8/14/2019 LUCK FINAL modified latest
100/107
Mon/22/Jan/07 27.00 10705.32 5% 0%
Tue/23/Jan/07 27.25 10856.74 1% 1%
Wed/24/Jan/07 26.50 11031.08 -3% 2%
Thu/25/Jan/07 26.70 11105.34 1% 1%
Fri/26/Jan/07 27.45 11272.33 3% 2%
Wed/31/Jan/07 28.30 11348.62 3% 1%
Thu/01/Feb/07 28.15 11589.64 -1% 2%Fri/02/Feb/07 27.95 11632.04 -1% 0%
Tue/06/Feb/07 29.30 11728.08 5% 1%
Wed/07/Feb/07 28.90 11867.09 -1% 1%
Thu/08/Feb/07 29.25 11844.65 1% 0%
Fri/09/Feb/07 29.20 11629.75 0% -2%
Mon/12/Feb/07 28.40 11643.53 -3% 0%
Tue/13/Feb/07 28.20 11454.76 -1% -2%
Wed/14/Feb/07 27.55 11467.96 -2% 0%
Thu/15/Feb/07 26.65 11379.40 -3% -1%
Fri/16/Feb/07 26.70 11577.76 0% 2%
Mon/19/Feb/07 26.10 11463.18 -2% -1%
Tue/20/Feb/07 27.15 11520.62 4% 1%Wed/21/Feb/07 26.70 11542.98 -2% 0%
Thu/22/Feb/07 26.60 11607.84 0% 1%
Fri/23/Feb/07 27.15 11393.97 2% -2%
Mon/26/Feb/07 26.75 11376.12 -1% 0%
Tue/27/Feb/07 26.00 11179.97 -3% -2%
Wed/28/Feb/07 26.40 11207.79 2% 0%
Thu/01/Mar/07 25.80 11133.35 -2% -1%
Fri/02/Mar/07 24.95 10899.71 -3% -2%
Mon/05/Mar/07 24.15 10923.90 -3% 0%
Tue/06/Mar/07 24.00 11146.27 -1% 2%
Wed/07/Mar/07 24.10 11283.87 0% 1%
Thu/08/Mar/07 24.75 11413.12 3% 1%
Fri/09/Mar/07 25.45 11407.87 3% 0%
Mon/12/Mar/07 25.00 11404.95 -2% 0%
Tue/13/Mar/07 25.10 11276.66 0% -1%
Wed/14/Mar/07 24.90 11310.90 -1% 0%
Thu/15/Mar/07 24.75 11374.03 -1% 1%
Fri/16/Mar/07 24.90 11141.29 1% -2%
Mon/19/Mar/07 24.90 11331.35 0% 2%
Tue/20/Mar/07 24.55 11296.62 -1% 0%
Wed/21/Mar/07 24.65 11294.98 0% 0%
Thu/22/Mar/07 24.65 11301.62 0% 0%
Mon/26/Mar/07 24.60 11328.47 0% 0%Tue/27/Mar/07 24.60 11233.56 0% -1%
Wed/28/Mar/07 24.65 11221.51 0% 0%
Thu/29/Mar/07 24.60 11271.59 0% 0%
Fri/30/Mar/07 24.35 11276.51 -1% 0%
Mon/02/Apr/07 24.30 11432.74 0% 1%
Tue/03/Apr/07 24.35 11414.86 0% 0%
Wed/04/Apr/07 24.80 11596.08 2% 2%
Thu/05/Apr/07 24.70 11655.64 0% 1%
8/14/2019 LUCK FINAL modified latest
101/107
Fri/06/Apr/07 25.60 11676.59 4% 0%
Mon/09/Apr/07 25.45 11773.90 -1% 1%
Tue/10/Apr/07 25.30 11894.96 -1% 1%
Wed/11/Apr/07 26.40 11905.92 4% 0%
Thu/12/Apr/07 26.20 11977.74 -1% 1%
Fri/13/Apr/07 26.00 12004.59 -1% 0%
Mon/16/Apr/07 26.15 12002.77 1% 0%Tue/17/Apr/07 27.45 12189.29 5% 2%
Wed/18/Apr/07 27.45 12120.80 0% -1%
Thu/19/Apr/07 27.20 12091.53 -1% 0%
Fri/20/Apr/07 27.40 12016.18 1% -1%
Mon/23/Apr/07 27.70 12151.53 1% 1%
Tue/24/Apr/07 27.05 12166.03 -2% 0%
Wed/25/Apr/07 27.15 12208.87 0% 0%
Thu/26/Apr/07 27.00 12235.19 -1% 0%
Fri/27/Apr/07 27.05 12369.70 0% 1%
Mon/30/Apr/07 26.50 12433.22 -2% 1%
Wed/02/May/07 26.80 12430.16 1% 0%
Thu/03/May/07 27.75 12512.08 4% 1%Fri/04/May/07 27.80 12079.75 0% -3%
Mon/07/May/07 27.50 12331.91 -1% 2%
Tue/08/May/07 26.15 12393.28 -5% 0%
Wed/09/May/07 27.25 12346.89 4% 0%
Thu/10/May/07 26.85 12367.62 -1% 0%
Fri/11/May/07 26.35 12343.58 -2% 0%
Mon/14/May/07 26.80 12370.99 2% 0%
Tue/15/May/07 26.75 12258.85 0% -1%
Wed/16/May/07 26.50 12250.75 -1% 0%
Thu/17/May/07 25.90 12340.42 -2% 1%
Fri/18/May/07 26.15 12283.23 1% 0%
Mon/21/May/07 26.20 12436.19 0% 1%
Tue/22/May/07 26.05 12496.17 -1% 0%
Wed/23/May/07 26.10 12663.41 0% 1%
Thu/24/May/07 26.30 12732.41 1% 1%
Fri/25/May/07 27.00 12831.09 3% 1%
Mon/28/May/07 26.95 12817.31 0% 0%
Tue/29/May/07 27.10 12806.93 1% 0%
Wed/30/May/07 26.75 12961.26 -1% 1%
Thu/31/May/07 27.40 12933.66 2% 0%
Fri/01/Jun/07 27.00 12956.94 -1% 0%
Mon/04/Jun/07 26.65 13166.77 -1% 2%
Tue/05/Jun/07 26.45 13212.05 -1% 0%Wed/06/Jun/07 26.65 13237.38 1% 0%
Thu/07/Jun/07 26.60 13274.87 0% 0%
Fri/08/Jun/07 26.40 13268.28 -1% 0%
Mon/11/Jun/07 26.00 13326.17 -2% 0%
8/14/2019 LUCK FINAL modified latest
102/107
FY02 FY03 FY04 FY05 FY06
Net sales 1,977 2,190 2,908 3,980 7,985
Gross margins 22% 20% 38% 35% 36%
Profit after taxation 297 228 683 827 1,936
Net profit margin
Profitability ratiosGross profit to sales 22% 20% 38% 35% 36%
Profit before tax to sales 16% 16% 33% 30% 32%
Net profit after tax to sales 15% 10% 23% 21% 24%
Solvency ratios
Working capital ratio 0.93 0.79 2.12 0.63 0.94
Acid test ratio 0.74 0.63 1.93 0.57 0.85
Assessment ratios
ROE 8% 6% 16% 16% 27%
BV/share 14 14 16 19 27
Debt to equity ratio 0 0 0 1 2
Fair value
DCF based Rs 96/share
8/14/2019 LUCK FINAL modified latest
103/107
FY07 FY08 FY09 FY10 FY11
10,406 11,409 11,086 10,943 12,684
32% 34% 34% 34% 35%
1,899 2,154 2,156 1,984 2,322
32% 34% 34% 34% 35%
25% 26% 26% 25% 25%
18% 19% 19% 18% 18%
0.85 0.15 (0.29) (0.61) (0.73)
0.74 0.04 (0.37) (0.69) (0.85)
27% 26% 22% 21% 20%
36 31 39 47 57
1 2 1 1 0
8/14/2019 LUCK FINAL modified latest
104/107
Test Matches
Opener (minimum 20 innings)
Player Span Inns Runs HS Ave 100 50
1924-1935 83 4522 194 61.1 16 23
1929-1949 48 2390 189* 56.9 7 12
1937-1955 131 6721 364 56.47 19 31
1908-1930 97 5130 211 56.37 14 271960-1968 70 3664 311 55.51 8 19
Position 3 (minimum 20 innings)
Player Span Inns Runs HS Ave 100 50
1930-1948 56 5078 334 103.63 20 10
1960-1967 40 2626 172 77.23 13 7
1928-1937 52 3440 336* 74.78 14 4
1930-1948 32 2064 270* 71.17 10 4
1996-2006 111 6294 257 66.25 24 21
Position 4 (minimum 20 innings)
Player Span Inns Runs HS Ave 100 50
2000-2006 77 4437 177 70.42 15 23
2000-2006 33 2079 223 67.06 7 8
1957-1969 24 1530 226 63.75 6 4
1948-1958 57 3372 207 63.62 11 17
1963-1970 37 2065 274 62.57 7 8
Position 5 (minimum 20 innings)
Player Span Inns Runs HS Ave 100 50
1948-1962 23 1189 197* 59.45 3 91948-1960 31 1599 125 59.22 5 9
1955-1974 37 1895 178* 59.21 7 8
1939-1957 22 968 147 56.94 3 3
1993-2006 40 1933 119 56.85 6 13
Position 6 (minimum 20 innings)
Player Span Inns Runs HS Ave 100 50
1994-2006 39 2006 140 62.68 6 14
1974-1992 23 928 118 61.86 2 6
1982-1999 36 1591 119* 56.82 4 8
1955-1974 57 2614 174 53.34 8 111978-1994 63 2556 153 52.16 6 17
Position 7 (minimum 20 innings)
Player Span Inns Runs HS Ave 100 50
1992-1998 23 1051 113 58.38 1 10
1989-2004 22 701 136* 50.07 1 4
1999-2006 87 3503 204* 47.33 11 14
H Sutcliffe
B Mitchell (
L Hutton (E
JB Hobbs (RB Simpso
DG Bradm
KF Barring
WR Hamm
GA Headle
RT Ponting
JH Kallis (
Mohamma
GS Sobers
ED Weeke
RG Pollock
FMM WorrCL Walcott
GS Sobers
DCS Comp
Inzamam-u
S Chander
Imran Kha
Saleem Ma
GS SobersAR Border
BM McMill
HP Tillakar
AC Gilchris
http://wwwc4.cricinfo.com/ci/content/player/20413.htmlhttp://wwwc4.cricinfo.com/ci/content/player/46233.htmlhttp://wwwc4.cricinfo.com/ci/content/player/14334.htmlhttp://wwwc4.cricinfo.com/ci/content/player/14225.htmlhttp://wwwc4.cricinfo.com/ci/content/player/7619.htmlhttp://wwwc4.cricinfo.com/ci/content/player/4188.htmlhttp://wwwc4.cricinfo.com/ci/content/player/9014.htmlhttp://wwwc4.cricinfo.com/ci/content/player/14022.htmlhttp://wwwc4.cricinfo.com/ci/content/player/52050.htmlhttp://wwwc4.cricinfo.com/ci/content/player/7133.htmlhttp://wwwc4.cricinfo.com/ci/content/player/45789.htmlhttp://wwwc4.cricinfo.com/ci/content/player/43650.htmlhttp://wwwc4.cricinfo.com/ci/content/player/52946.htmlhttp://wwwc4.cricinfo.com/ci/content/player/53241.htmlhttp://wwwc4.cricinfo.com/ci/content/player/46772.htmlhttp://wwwc4.cricinfo.com/ci/content/player/53238.htmlhttp://wwwc4.cricinfo.com/ci/content/player/53211.htmlhttp://wwwc4.cricinfo.com/ci/content/player/52946.htmlhttp://wwwc4.cricinfo.com/ci/content/player/10777.htmlhttp://wwwc4.cricinfo.com/ci/content/player/40570.htmlhttp://wwwc4.cricinfo.com/ci/content/player/51469.htmlhttp://wwwc4.cricinfo.com/ci/content/player/40560.htmlhttp://wwwc4.cricinfo.com/ci/content/player/42623.htmlhttp://wwwc4.cricinfo.com/ci/content/player/52946.htmlhttp://wwwc4.cricinfo.com/ci/content/player/4174.htmlhttp://wwwc4.cricinfo.com/ci/content/player/46214.htmlhttp://wwwc4.cricinfo.com/ci/content/player/50744.htmlhttp://wwwc4.cricinfo.com/ci/content/player/5390.htmlhttp://wwwc4.cricinfo.com/ci/content/player/20413.htmlhttp://wwwc4.cricinfo.com/ci/content/player/46233.htmlhttp://wwwc4.cricinfo.com/ci/content/player/14334.htmlhttp://wwwc4.cricinfo.com/ci/content/player/14225.htmlhttp://wwwc4.cricinfo.com/ci/content/player/7619.htmlhttp://wwwc4.cricinfo.com/ci/content/player/4188.htmlhttp://wwwc4.cricinfo.com/ci/content/player/9014.htmlhttp://wwwc4.cricinfo.com/ci/content/player/14022.htmlhttp://wwwc4.cricinfo.com/ci/content/player/52050.htmlhttp://wwwc4.cricinfo.com/ci/content/player/7133.htmlhttp://wwwc4.cricinfo.com/ci/content/player/45789.htmlhttp://wwwc4.cricinfo.com/ci/content/player/43650.htmlhttp://wwwc4.cricinfo.com/ci/content/player/52946.htmlhttp://wwwc4.cricinfo.com/ci/content/player/53241.htmlhttp://wwwc4.cricinfo.com/ci/content/player/46772.htmlhttp://wwwc4.cricinfo.com/ci/content/player/53238.htmlhttp://wwwc4.cricinfo.com/ci/content/player/53211.htmlhttp://wwwc4.cricinfo.com/ci/content/player/52946.htmlhttp://wwwc4.cricinfo.com/ci/content/player/10777.htmlhttp://wwwc4.cricinfo.com/ci/content/player/40570.htmlhttp://wwwc4.cricinfo.com/ci/content/player/51469.htmlhttp://wwwc4.cricinfo.com/ci/content/player/40560.htmlhttp://wwwc4.cricinfo.com/ci/content/player/42623.htmlhttp://wwwc4.cricinfo.com/ci/content/player/52946.htmlhttp://wwwc4.cricinfo.com/ci/content/player/4174.htmlhttp://wwwc4.cricinfo.com/ci/content/player/46214.htmlhttp://wwwc4.cricinfo.com/ci/content/player/50744.htmlhttp://wwwc4.cricinfo.com/ci/content/player/5390.htmlhttp://wwwc4.cricinfo.com/ci/content/player/5390.htmlhttp://wwwc4.cricinfo.com/ci/content/player/50744.htmlhttp://wwwc4.cricinfo.com/ci/content/player/46214.htmlhttp://wwwc4.cricinfo.com/ci/content/player/4174.htmlhttp://wwwc4.cricinfo.com/ci/content/player/52946.htmlhttp://wwwc4.cricinfo.com/ci/content/player/42623.htmlhttp://wwwc4.cricinfo.com/ci/content/player/40560.htmlhttp://wwwc4.cricinfo.com/ci/content/player/51469.htmlhttp://wwwc4.cricinfo.com/ci/content/player/40570.htmlhttp://wwwc4.cricinfo.com/ci/content/player/10777.htmlhttp://wwwc4.cricinfo.com/ci/content/player/52946.htmlhttp://wwwc4.cricinfo.com/ci/content/player/53211.htmlhttp://wwwc4.cricinfo.com/ci/content/player/53238.htmlhttp://wwwc4.cricinfo.com/ci/content/player/46772.htmlhttp://wwwc4.cricinfo.com/ci/content/player/53241.htmlhttp://wwwc4.cricinfo.com/ci/content/player/52946.htmlhttp://wwwc4.cricinfo.com/ci/content/player/43650.htmlhttp://wwwc4.cricinfo.com/ci/content/player/45789.htmlhttp://wwwc4.cricinfo.com/ci/content/player/7133.htmlhttp://wwwc4.cricinfo.com/ci/content/player/52050.htmlhttp://wwwc4.cricinfo.com/ci/content/player/14022.htmlhttp://wwwc4.cricinfo.com/ci/content/player/9014.htmlhttp://wwwc4.cricinfo.com/ci/content/player/4188.htmlhttp://wwwc4.cricinfo.com/ci/content/player/7619.htmlhttp://wwwc4.cricinfo.com/ci/content/player/14225.htmlhttp://wwwc4.cricinfo.com/ci/content/player/14334.htmlhttp://wwwc4.cricinfo.com/ci/content/player/46233.htmlhttp://wwwc4.cricinfo.com/ci/content/player/20413.html8/14/2019 LUCK FINAL modified latest
105/107
1984-1993 33 1317 128 45.41 3 10
1992-2004 40 1761 158 44.02 4 11
Position 8 (minimum 20 innings)
Player Span Inns Runs HS Ave 100 50
1997-2006 27 833 127 36.21 1 51993-1998 24 560 79* 35 0 5
1978-1993 58 1777 116 33.52 2 11
1995-2000 23 534 106* 33.37 1 1
1998-2006 37 994 122* 33.13 2 6
Position 9 (minimum 20 innings)
Player Span Inns Runs HS Ave 100 50
1995-2005 20 534 111 41.07 2 1
1975-1981 22 377 86 31.41 0 1
1994-2006 40 828 69 28.55 0 4
1981-1992 36 797 173 28.46 1 12000-2006 37 804 76 26.8 0 2
Position 10 (minimum 20 innings)
Player Span Inns Runs HS Ave 100 50
1964-1970 20 292 41 22.46 0 0
1953-1965 26 400 39* 21.05 0 0
1971-1983 30 381 73* 19.05 0 1
1992-1998 21 303 37 18.93 0 0
1993-2000 26 355 46 17.75 0 0
Position 11 (minimum 20 innings)
Player Span Inns Runs HS Ave 100 50
1966-1981 27 182 45* 18.19 0 0
1947-1955 33 159 28 14.45 0 0
1974-1985 24 201 24* 14.35 0 0
1951-1965 46 348 36* 13.91 0 0
1992-2002 32 204 32 13.59 0 0
Best ODI averages by batting position
Opener (minimum 20 innings)Player Span Inns Runs HS Ave 100 50
1999-2006 40 1736 125* 51.05 4 13
1973-1983 29 1197 171* 49.87 3 7
1994-2006 256 11565 186* 48.79 37 55
1992-2004 51 2166 153 47.08 5 15
1975-1991 120 4993 133* 45.39 11 31
GRJ Matth
CL Cairns
DL VettoriPR Reiffel
N Kapil De
PA Strang
MV Bouch
SM Pollock
KD Ghavri
WPUJC Va
IDS SmithN Boje (SA
PM Pollock
FS Truema
DK Lillee (
SK Warne
SB Doull (
DL Underw
WA Johnst
JR Thoms
JB Statha
AA Donald
HH Dippen
GM Turner
SR Tendul
BC Lara (
CG Greeni
http://wwwc4.cricinfo.com/ci/content/player/6525.htmlhttp://wwwc4.cricinfo.com/ci/content/player/36597.htmlhttp://wwwc4.cricinfo.com/ci/content/player/38710.htmlhttp://wwwc4.cricinfo.com/ci/content/player/7326.htmlhttp://wwwc4.cricinfo.com/ci/content/player/30028.htmlhttp://wwwc4.cricinfo.com/ci/content/player/55758.htmlhttp://wwwc4.cricinfo.com/ci/content/player/44111.htmlhttp://wwwc4.cricinfo.com/ci/content/player/46774.htmlhttp://wwwc4.cricinfo.com/ci/content/player/28813.htmlhttp://wwwc4.cricinfo.com/ci/content/player/50804.htmlhttp://wwwc4.cricinfo.com/ci/content/player/38396.htmlhttp://wwwc4.cricinfo.com/ci/content/player/44091.htmlhttp://wwwc4.cricinfo.com/ci/content/player/46770.htmlhttp://wwwc4.cricinfo.com/ci/content/player/21600.htmlhttp://wwwc4.cricinfo.com/ci/content/player/6295.htmlhttp://wwwc4.cricinfo.com/ci/content/player/8166.htmlhttp://wwwc4.cricinfo.com/ci/content/player/36835.htmlhttp://wwwc4.cricinfo.com/ci/content/player/22149.htmlhttp://wwwc4.cricinfo.com/ci/content/player/6041.htmlhttp://wwwc4.cricinfo.com/ci/content/player/7946.htmlhttp://wwwc4.cricinfo.com/ci/content/player/20341.htmlhttp://wwwc4.cricinfo.com/ci/content/player/44716.htmlhttp://wwwc4.cricinfo.com/ci/content/player/44708.htmlhttp://wwwc4.cricinfo.com/ci/content/player/38622.htmlhttp://wwwc4.cricinfo.com/ci/content/player/35320.htmlhttp://wwwc4.cricinfo.com/ci/content/player/52337.htmlhttp://wwwc4.cricinfo.com/ci/content/player/51901.htmlhttp://wwwc4.cricinfo.com/ci/content/player/6525.htmlhttp://wwwc4.cricinfo.com/ci/content/player/36597.htmlhttp://wwwc4.cricinfo.com/ci/content/player/38710.htmlhttp://wwwc4.cricinfo.com/ci/content/player/7326.htmlhttp://wwwc4.cricinfo.com/ci/content/player/30028.htmlhttp://wwwc4.cricinfo.com/ci/content/player/55