Академический Документы
Профессиональный Документы
Культура Документы
Week 1
Company Name
1 LAFARGE SURMA CEMENT LTD.
2 UNITED COMMERCIAL BANK LTD.
3 ACI LIMITED
4 BSRM STEELS LIMITED
5 Eastern Housing Limited
Total
N0. of Shares
Date
2,500
2,500
500
1,000
600
7,100
5/29/2014
5/29/2014
5/29/2014
5/29/2014
5/29/2014
Week 2
sl.
sl.
sl.
sl.
Company name
1 LAFARGE SURMA CEMENT LTD.
2 UNITED COMMERCIAL BANK LTD.
3 ACI LIMITED
4 BSRM STEELS LIMITED
5 Eastern Housing Limited
Total
Week 3
Company name
1 LAFARGE SURMA CEMENT LTD.
2 UNITED COMMERCIAL BANK LTD.
3 ACI LIMITED
4 BSRM STEELS LIMITED
5 Eastern Housing Limited
Total
Week 4
Company name
1 LAFARGE SURMA CEMENT LTD.
2 UNITED COMMERCIAL BANK LTD.
3 ACI LIMITED
4 BSRM STEELS LIMITED
5 Eastern Housing Limited
Total
Week 5
Company name
1 LAFARGE SURMA CEMENT LTD.
2 UNITED COMMERCIAL BANK LTD.
3 ACI LIMITED
No of shares
Date
2,500
2,500
500
1,000
600
7,100
No of shares
5/6/2014
5/6/2014
5/6/2014
5/6/2014
5/6/2014
Date
2,500
2,500
500
1,000
600
7,100
No of shares
11/6/2014
11/6/2014
11/6/2014
11/6/2014
11/16/2014
Date
2,500
2,500
500
1,000
600
7,100
No of shares
18/02014
18/02015
18/02016
18/02017
18/02018
Date
2,500
2,500
500
18/02014
18/02015
18/02016
sl.
Week 6
Company name
1 LAFARGE SURMA CEMENT LTD.(buy)
2 UNITED COMMERCIAL BANK LTD.(Sold)
3 ACI LIMITED
4 BSRM STEELS LIMITED
5 Eastern Housing Limited
Total
1,000
600
7,100
No of shares
18/02017
18/02018
Date
2,500
2,500
500
1,000
600
7,100
18/02014
18/02015
18/02016
18/02017
18/02018
Buying Price(TK)
Total Value(TK)
79.9
199,750
26.4
66,000
238.6
119,300
74.9
74,900
62.1
37,260
497,210
Price
Total Value
89.5
25.7
260.3
85.9
59.4
Price
79.8
25.8
246.1
88.5
64.8
84.6
26.8
249.9
89.8
61
% Return
AM
-9.7 -0.10837989 -0.007573
0.1 0.003891051
-14.2 -0.05455244
2.6 0.030267753
5.4 0.090909091
Return(tk)
% Return
AM
4.8 0.060150376 0.01408
1 0.03875969
3.8 0.015440878
1.3 0.014689266
-3.8 -0.05864198
Return(tk)
% Return
AM
-1.8 -0.0212766 -0.01189
-0.1 -0.00373134
18.1 0.072428972
211500
67000
124950
89800
36600
529850
Total Value
82.8
26.7
268
Return(tk)
199500
64500
123050
88500
38880
514430
Total Value
Price
% Return
AM
9.6 0.120150188 0.057593
-0.7 -0.02651515
21.7 0.090947192
11 0.146862483
-2.7 -0.04347826
223750
64250
130150
85900
35640
539690
Total Value
Price
Return(tk)
207000
66750
134000
83
59.1
Price
83000
35460
526210
Total Value
81.1
27.4
257.5
82.1
59.9
-6.8 -0.07572383
-1.9 -0.03114754
Return(tk)
202750
68500
128750
82100
35940
518040
% Return
AM
-1.7 -0.0205314 -0.00616
0.7 0.026217228
-10.5 -0.0391791
-0.9 -0.01084337
0.8 0.013536379
weight
0.393379069
0.126850497
0.254651185
0.157731704
0.067387545
1
weight
0.391379044
0.132229171
0.248532932
0.158481971
0.069376882
1
0.14
0.11
0.15
0.16
Calculation of SD
SD for LSC
0.0310912635
SD for UCBL
0.033045423
Calculation of Correlation
Corelation between LSC & UCBL
-0.201150328
Buying Price(TK)
79.9
26.4
238.6
74.9
62.1
96.38
Buying Price(TK)
79.9
26.4
238.6
74.9
62.1
No. of Shares
2,500
2,500
500
1,000
600
SD for ACI
0.017078
SD for EHL
0.0330403793
o. of Shares
PRICE IN WEEK 2
89.5
25.7
260.3
85.9
59.4
104.16
Total Value
199750
66000
119300
74900
37260
497210
PRICE IN WEEK 2
89.5
25.7
260.3
85.9
59.4
No. of Shares
2,500
2,500
500
1,000
600
SD for BSRM
0.021602
Total value
223750
64250
130150
85900
35640
539690
0.11
0.19
0.06
0.05
Calculation of SD
SD for LSC
0.0359397644
SD for UCBL
0.033045423
Calculation of Correlation
Corelation between LSC & UCBL
0.9570763376
Buying Price(TK)
79.9
26.4
238.6
74.9
62.1
96.38
Buying Price(TK)
79.9
26.4
238.6
74.9
62.1
No. of Shares
2,500
2,500
500
1,000
600
SD for ACI
0.068496
SD for EHL
0.0125830574
o. of Shares
PRICE IN WEEK 2
89.5
25.7
260.3
85.9
59.4
104.16
PRICE IN WEEK 3
79.8
25.8
246.1
88.5
64.8
101
Total Value
199750
66000
119300
74900
37260
497210
PRICE IN WEEK 2
89.5
25.7
260.3
85.9
59.4
No. of Shares
2,500
2,500
500
1,000
600
SD for BSRM
0.063966
Total value
223750
64250
130150
85900
35640
539690
PRICE IN WEEK 3
79.8
25.8
246.1
88.5
64.8
No. of Shares
2,500
2,500
500
1,000
600
Total value
199500
64500
123050
88500
38880
514430
% Return (1+R)
GM (1+GM) GM
0.06015 1.06015038 1.0132696114 0.01327
0.03876 1.03875969
0.015441 1.01544088
0.014689 1.01468927
-0.058642
0.941358
Calculation of SD
SD for LSC
0.02753785
SD for UCBL
0.011087
Calculation of Correlation
Corelation between LSC & UCBL
0.99626795
Buying Price(TK)
79.9
26.4
238.6
74.9
62.1
96.38
Base Calculation
Company Name
LAFARGE SURMA CEMENT LTD.
UNITED COMMERCIAL BANK LTD.
ACI LIMITED
BSRM STEELS LIMITED
Eastern Housing Limited
Buying Price(TK)
79.9
26.4
238.6
74.9
62.1
No. of Shares
2,500
2,500
500
1,000
600
Price in Week 1
79.9
26.4
238.6
74.9
62.1
AM
0.06051064
INDEX VALUE
Price in Week 4
84.6
26.8
249.9
89.8
61
HPR
HPY
1.058824 0.058824
1.015152 0.015152
1.04736 0.04736
1.198932 0.198932
0.982287 -0.017713
1060.5106
HL & UCBL
SD for ACI
0.014153
SD for EHL
0.036994
o. of Shares
PRICE IN WEEK 2
89.5
25.7
260.3
85.9
59.4
104.16
PRICE IN WEEK 3
79.8
25.8
246.1
88.5
64.8
101
Total Value
199750
66000
119300
74900
37260
497210
PRICE IN WEEK 4
84.6
26.8
249.9
89.8
61
Price in Week 4
84.6
26.8
249.9
89.8
61
102.42
No. of Shares
2,500
2,500
500
1,000
600
C & BSRM
CI & BSRM
HL & BSRM
SD for BSRM
0.019018
rice in Week 4
Total value
211500
67000
124950
89800
36600
529850
% Return
(1+R)
GM (1+GM) GM
-0.0212766
0.9787234 0.9587156367 -0.041284
-0.0037313
0.9962687
-0.07242
0.92758
-0.07572
0.92428
-0.0311475
0.9688525
Calculation of SD
SD for LSC
0.02147153
SD for UCBL
0.028477
Calculation of Correlation
Corelation between LSC & UCBL
0.2789607
Buying Price(TK)
79.9
26.4
238.6
74.9
62.1
96.38
Base Calculation
Company Name
LAFARGE SURMA CEMENT LTD.
UNITED COMMERCIAL BANK LTD.
ACI LIMITED
BSRM STEELS LIMITED
Eastern Housing Limited
Buying Price(TK)
79.9
26.4
238.6
74.9
62.1
Price in Week 1
79.9
26.4
238.6
74.9
62.1
AM
0.04614256
INDEX VALUE
Price in Week 5
82.8
26.7
268
83
59.1
HPR
1.036295
1.011364
1.123219
1.108144
0.951691
1041.426
Calculaiton of Expected Return & Standard Deviation of the Portfolio
Company Name
LSC
UCBL
ACI
BSRM
EHL
E(R)=
-0.00332287
Sd(P)=
0.122588056
Expected Return
0.00945
-0.00775
-0.00843
-0.00538
-0.0455
Possible returns
Probability LSC
Ucbl
0.25
-0.0312
0.25
-0.011
0.25
0.02
0.25
0.001
Covariance(LSC,M)
0.00072783
Variance(M)
0.00227892
Calcultion of Beta
LSC
UCBL
ACI
EHL
BSRM
0.31937324
0.229083629
-0.00454437
0.196214393
1.478059751
ACI
-0.04
0.012
-0.023
0.02
weight
0.3933
0.1268
0.2546
0.1577
0.0673
EHL
BSRM
-0.0134
-0.0125
-0.191
0.012
-0.01
-0.021
-0.02
0.034
0.01
-0.0123
-0.033
0.02
Covariance(UCBL,M)
0.0005220625
SD for ACI
0.014035
SD for EHL
0.0282
uying Price(TK)
No. of Shares
2,500
2,500
500
1,000
600
HPY
0.0362953692
0.0113636364
0.1232187762
0.1081441923
-0.0483091787
PRICE IN WEEK 2
89.5
25.7
260.3
85.9
59.4
104.16
PRICE IN WEEK 3
79.8
25.8
246.1
88.5
64.8
101
Total Value
199750
66000
119300
74900
37260
497210
PRICE IN WEEK 5
82.8
26.7
268
83
59.1
No. of Shares
2,500
2,500
500
1,000
600
Portfolio
Standard Deviation
0.0214715
0.028477
0.0140135
0.0282
0.09855
Return on Market
0.086
Market
-0.032
0.045
0.08
0.05
Covariance(ACI,M)
-1.03563E-005
Covariance(EHL,M)
0.000447
Covariance(BSRM,M)
0.003368
SD for BSRM
0.098558
Price in Week 4
84.6
26.8
249.9
89.8
61
102.42
o. of Shares
Total value
207000
66750
134000
83000
35460
526210
Price in Week 5
82.8
26.7
268
83
59.1
103.92
(BSRM,M)
% Return
(1+R)
GM (1+GM) GM
-0.02534
0.97466 0.9925852536 -0.007415
0.02621
1.02621
-0.03917
0.96083
-0.01084
0.98916
0.01353
1.01353
Calculation of SD
SD for LSC
0.02099802
SD for UCBL
0.016713
Calculation of Correlation
Corelation between LSC & UCBL
0.88807719
Buying Price(TK)
79.9
26.4
238.6
74.9
62.1
96.38
Base Calculation
Company Name
LAFARGE SURMA CEMENT LTD.
UNITED COMMERCIAL BANK LTD.
ACI LIMITED
BSRM STEELS LIMITED
Eastern Housing Limited
Buying Price(TK)
79.9
26.4
238.6
74.9
62.1
Price in Week 1
79.9
26.4
238.6
74.9
62.1
AM
0.03856221
INDEX VALUE
Price in Week 6
81.1
27.4
257.5
82.1
59.9
HPR
1.015019
1.037879
1.079212
1.096128
0.964573
1038.5622
Calculaiton of Expected Return & Standard Deviation of the Portfolio
Company Name
LSC
UCBL
ACI
BSRM
EHL
Expected Return
0.02375
0.013
0.058075
0.024575
0.02925
E(Rp)=
0.031619173
Sd(P)=
0.126372455
Possible returns
Probability LSC
0.25
0.25
0.25
0.25
Ucbl
0.012
-0.011
0.034
0.032
Covariance(LSC,M)
0.0004045
Variance(M)
0.00107267
Calcultion of Beta
LSC
UCBL
ACI
EHL
BSRM
0.377097576
0.375466128
-0.00557023
0.031976383
-0.69965817
ACI
0.021
-0.012
0.023
0.02
weight
0.3933
0.1268
0.2546
0.1577
0.0673
EHL
BSRM
0.1
0.0123
0.012
0.07
0.02
0.075
0.05
0.034
0.01
0.0123
0.032
0.02
Covariance(UCBL,M)
0.00040275
SD for ACI
0.03679
SD for EHL
0.010256
uying Price(TK)
No. of Shares
2,500
2,500
500
1,000
600
HPY
0.0150187735
0.0378787879
0.0792120704
0.0961281709
-0.0354267311
PRICE IN WEEK 2
89.5
25.7
260.3
85.9
59.4
104.16
PRICE IN WEEK 3
79.8
25.8
246.1
88.5
64.8
101
Total Value
199750
66000
119300
74900
37260
497210
PRICE IN WEEK 6
81.1
27.4
257.5
82.1
59.9
Portfolio
Standard Deviation
0.020998
0.016713
0.03679
0.010256
0.030804
Return on Market
0.086
Market
0.087
0.015
0.08
0.07
Covariance(ACI,M)
-0.000005975
Covariance(EHL,M)
0.0000343
Covariance(BSRM,M)
-0.000751
D for EHL
SD for BSRM
0.030804
Price in Week 4
84.6
26.8
249.9
89.8
61
102.42
No. of Shares
2,500
2,500
500
1,000
600
Total value
202750
68500
128750
82100
35940
518040
Price in Week 5
82.8
26.7
268
83
59.1
103.92
Price in Week 6
81.1
27.4
257.5
82.1
59.9
101.6
ovariance(BSRM,M)
Buying Price(TK)
79.9
26.4
238.6
74.9
62.1
No. of Shares
2,500
2,500
500
1,000
600
AM
0.006949463
Company
LSC
UCBL
ACI
BSRM
EHL
% Return (1+R)
GM (1+GM) GM
-0.00884 0.99116 1.005629015 0.005629
0.003774 1.003774
0.06724 1.06724
0.050697 1.050697
-0.07813 0.92187
Buying Price(TK)
79.9
26.4
238.6
74.9
62.1
Selling Price
79.2
26.5
255.8
78.9
57.6
HPR
HPY
0.991239 -0.008761
1.003788 0.003788
1.072087 0.072087
1.053405 0.053405
0.927536 -0.072464
Week 4 Week 5
-0.021277 -0.02534
-0.003731 0.02621
-0.07242 -0.03917
-0.07572 -0.01084
-0.031148 0.01353
Calculation of SD
SD for LSC
SD for UCBL
0.08770275
0.025609
Calculation of Correlation
Corelation between LSC & UCBL
-0.228890482
Sd(P)=
0.112302
Possible returns
Week 1
Week 2
Week 3
LSC
0.12015 -0.10838 0.06015038
UCBL
-0.026515 0.003891 0.03875969
ACI
0.090947 -0.054552 0.01544088
BSRM
0.146862 0.030268 0.01468927
Week 4 Week 5
-0.021277 -0.02534
-0.003731 0.02621
-0.07242 -0.03917
-0.07572 -0.01084
EHL
Market
-0.043478 0.090909
0.1
0.11
Covariance(LSC,M)
-0.000746418
-0.058642 -0.031148
0.09
0.12
Covariance(UCBL,M)
6.9318E-005
0.01353
0.15
Covariance(ACI,M)
-0.000654
Variance(M)
0.00053
Calcultion of Beta
LSC
UCBL
ACI
EHL
BSRM
-1.408337
0.130788
-1.234065
0.736854
-1.273301
Stock Valuation
CAPM
Rf=
Rm=
E(RLSC)
E(RUCBL)
0.075
0.1
RPI=
0.025
0.039792
0.07827
E(RACI)
0.044148
E(REHL)
0.093421
E(RBSRM)
0.043167
VALUATION
NAME
VALUATION
OVER VALUED
OVER VALUED
UNDER VALUED
OVER VALUED
OVER VALUED
o. of Shares
Total Value
199750
66000
119300
74900
37260
497210
Selling Price
No. of Shares
Total Value
79.2
2,500
198000
26.5
2,500
66250
255.8
500
127900
78.9
1,000
78900
57.6
600
34560
505610
SD for ACI
SD for BSRM
0.066239
0.081141
HL & UCBL
tandard Deviation
Return on Market
0.1
ovariance(ACI,M)
ALUATION
OVER VALUED
OVER VALUED
NDER VALUED
OVER VALUED
OVER VALUED
Covariance(EHL,M)
0.000391
Covariance(BSRM,M)
-0.000675
Total Retrun%
-0.0088383838
0.0037735849
0.0672400313
0.0506970849
-0.078125
0.0166135955
SD for EHL
0.0603753222
(BSRM,M)