Вы находитесь на странице: 1из 57

sl.

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

4 BSRM STEELS LIMITED


5 Eastern Housing Limited
Total

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

WEEK 2 DATA CACULATION


Calculation Of GM
Return
(1+R)
GM(1+GM) GM
0.12015019 1.12015 1.05468572 0.054686
-0.0265152 0.973485
0.09094719 1.090947
0.14686248 1.146862
-0.0434783 0.956522

Calculation of Expected return for of the each stock


Possible return calculation
LSC
Ucbl
ACI
EHL
BSRM
0.12
-0.026
0.09
-0.04
0.11
0.01
0.1
0.01
0.13
0.05
0.11
-0.03
0.06
0.034
0.07
0.03
Expected Return for LSC
0.105

0.14
0.11
0.15
0.16

Expected return for UCBL


0.017

Calculation of SD
SD for LSC
0.0310912635

SD for UCBL
0.033045423

Calculation of Correlation
Corelation between LSC & UCBL
-0.201150328

Correlation between LSC & ACI


0.91025899

Correlation between UCBL & LSC


-0.201150328

Correlation between UCBL &ACI


0.147660398

Correlation between ACI & LSC


0.9102589898

Correlation between ACI &UCBL


-0.147660398

Correlation between EHL & LSC


-0.859886682

Correlation between EHL & UCBL


0.357197379

Correlation between BSRM & LSC


-0.397033334

CACULAITON OF PRICE WEIGHTED INDEX


sl.
Company Name
1 LAFARGE SURMA CEMENT LTD.
2 UNITED COMMERCIAL BANK LTD.
3 ACI LIMITED
4 BSRM STEELS LIMITED
5 Eastern Housing Limited
PORTFOILO INDEX
DIVISOR=5

Correlation between BSRM & UCBL


0.410909997

Buying Price(TK)
79.9
26.4
238.6
74.9
62.1
96.38

Calculaiton of value weighted index


Company Name
LAFARGE SURMA CEMENT LTD.
UNITED COMMERCIAL BANK LTD.
ACI LIMITED
BSRM STEELS LIMITED
Eastern Housing Limited

Assuming beginning index value is 100


Portfolio index in week 2
1085.436737

Buying Price(TK)
79.9
26.4
238.6
74.9
62.1

No. of Shares
2,500
2,500
500
1,000
600

Expected Retrun for ACI


0.0925

Expected return for EHL


-0.0075

SD for ACI
0.017078

SD for EHL
0.0330403793

Correlation between LSC & EHL


-0.859887

Correlation between LSC & BSRM


-0.3970333336

Correlation between UCBL & EHL


0.357197

Correlation between UCBL & BSRM


0.4109099974

Correlation between ACI & EHL


-0.6055

Correlation between ACI & BSRM


-0.4517539515

Correlation between EHL & ACI


-0.6055

Correlation between EHL & BSRM


0.00212

o. of Shares

Correlation between BSRM & ACI


-0.451754

Correlation between BSRM & EHL


0.00212

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

Expected return for BSRM


0.14

SD for BSRM
0.021602

Total value
223750
64250
130150
85900
35640
539690

WEEK 3 DATA CACULATION


Calculation Of GM
Return
(1+R)
GM (1+GM) GM
-0.1083799 0.89162 0.99003035 -0.00997
0.00389101 1.003891
-0.0545524 0.945448
0.03026775 1.030268
0.09090909 1.090909

Calculation of Expected return for of the each stock


Possible return calculation
LSC
Ucbl
ACI
EHL
BSRM
0.02
-0.026
-0.09
0.04
0.08
0.01
-0.04
0.01
0.1
0.05
0.01
0.03
0.09
0.034
0.07
0.03
Expected Return for LSC
0.065

0.11
0.19
0.06
0.05

Expected return for UCBL


0.017

Calculation of SD
SD for LSC
0.0359397644

SD for UCBL
0.033045423

Calculation of Correlation
Corelation between LSC & UCBL
0.9570763376

Correlation between LSC & ACI


0.802284311

Correlation between UCBL & LSC


0.9570763376

Correlation between UCBL &ACI


0.835000837

Correlation between ACI & LSC


0.802284311

Correlation between ACI &UCBL


-0.835000837

Correlation between EHL & LSC


-0.49753211

Correlation between EHL & UCBL


-0.232476601

Correlation between BSRM & LSC


-0.2646161

CACULAITON OF PRICE WEIGHTED INDEX


sl.
Company Name
1 LAFARGE SURMA CEMENT LTD.
2 UNITED COMMERCIAL BANK LTD.
3 ACI LIMITED
4 BSRM STEELS LIMITED
5 Eastern Housing Limited
PORTFOILO INDEX
DIVISOR=5

Correlation between BSRM & UCBL


-0.509354122

Buying Price(TK)
79.9
26.4
238.6
74.9
62.1
96.38

Calculaiton of value weighted index


Company Name
LAFARGE SURMA CEMENT LTD.
UNITED COMMERCIAL BANK LTD.
ACI LIMITED
BSRM STEELS LIMITED
Eastern Housing Limited

Assuming beginning index value is 100


Portfolio index in week 3
1034.6332536

Buying Price(TK)
79.9
26.4
238.6
74.9
62.1

No. of Shares
2,500
2,500
500
1,000
600

Expected Retrun for ACI


-0.0125

Expected return for EHL


0.0275

SD for ACI
0.068496

SD for EHL
0.0125830574

Correlation between LSC & EHL


-0.497532

Correlation between LSC & BSRM


-0.2646161004

Correlation between UCBL & EHL


-0.232477

Correlation between UCBL & BSRM


-0.5093541224

Correlation between ACI & EHL


-0.087018

Correlation between ACI & BSRM


-0.6295540908

Correlation between EHL & ACI


-0.087018

Correlation between EHL & BSRM


0.00212

o. of Shares

Correlation between BSRM & ACI


-0.629554

Correlation between BSRM & EHL


0.00212

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

Expected return for BSRM


0.1025

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

WEEK 4 DATA CACULATION


Calculation Of GM
Company
LSC
UCBL
ACI
BSRM
EHL

% 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 Expected return for of the each stock


Possible return calculation
LSC
Ucbl
ACI
EHL
BSRM
0.03
0.04
0.0134
-0.0125
0.091
0.05
0.05
0.012
0.01
0.0821
0.08
0.06
0.02
0.034
0.06
0.09
0.065
-0.0123
-0.053
0.05
Expected Return for LSC
0.055

Expected return for UCBL


0.05375

Calculation of SD
SD for LSC
0.02753785

SD for UCBL
0.011087

Calculation of Correlation
Corelation between LSC & UCBL
0.99626795

Correlation between LSC & ACI


-0.490697

Correlation between UCBL & LSC


0.99626795

Correlation between UCBL &ACI


-0.515408

Correlation between ACI & LSC


-0.49069737

Correlation between ACI &UCBL


0.515408

Correlation between EHL & LSC


-0.19018634

Correlation between EHL & UCBL


-0.202672

Correlation between BSRM & LSC


-0.99213186

Correlation between BSRM & UCBL


-0.982757

CACULAITON OF PRICE WEIGHTED INDEX


sl.
Company Name
1 LAFARGE SURMA CEMENT LTD.
2 UNITED COMMERCIAL BANK LTD.
3 ACI LIMITED
4 BSRM STEELS LIMITED
5 Eastern Housing Limited
PORTFOILO INDEX
DIVISOR=5

Buying Price(TK)
79.9
26.4
238.6
74.9
62.1
96.38

Calculaiton of value weighted index

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

Assuming beginning index value is 1000


Portfolio index in week 4
1065.6463

Calculation of Unweighted Index WEEK 4


Stock
LSC
UCBL
ACI
BSRM
EHL

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

Assuming beginning index value is 1000

1060.5106

HL & UCBL

Expected Retrun for ACI


0.008275

Expected return for EHL


-0.005375

SD for ACI
0.014153

SD for EHL
0.036994

Correlation between LSC & EHL


-0.190186

Correlation between LSC & BSRM


-0.992132

Correlation between UCBL & EHL


-0.202672

Correlation between UCBL & BSRM


-0.982757

Correlation between ACI & EHL


0.930956

Correlation between ACI & BSRM


0.553505

Correlation between EHL & ACI


0.930956

Correlation between EHL & BSRM


0.00212

SRM & UCBL

o. of Shares

Correlation between BSRM & ACI


0.553505

Correlation between BSRM & EHL


0.00212

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

CBL & BSRM

CI & BSRM

HL & BSRM

Expected return for BSRM


0.070775

SD for BSRM
0.019018

SRM & EHL

rice in Week 4

Total value
211500
67000
124950
89800
36600
529850

WEEK 5 DATA CACULATION


Calculation Of GM
Company
LSC
UCBL
ACI
BSRM
EHL

% 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 Expected return for of the each stock


Possible return calculation
LSC
Ucbl
ACI
EHL
BSRM
-0.0312
-0.04
-0.0134
-0.0125
-0.191
-0.011
0.012
0.012
-0.01
-0.021
0.02
-0.023
-0.02
0.034
0.01
0.001
0.02
-0.0123
-0.033
0.02
Expected Return for LSC
0.00945

Expected return for UCBL


-0.00775

Calculation of SD
SD for LSC
0.02147153

SD for UCBL
0.028477

Calculation of Correlation
Corelation between LSC & UCBL
0.2789607

Correlation between LSC & ACI


-0.337184

Correlation between UCBL & LSC


0.2789607

Correlation between UCBL &ACI


0.527798

Correlation between ACI & LSC


-0.337184

Correlation between ACI &UCBL


-0.527798

Correlation between EHL & LSC


0.56871006

Correlation between EHL & UCBL


-0.509993

Correlation between BSRM & LSC


0.85776804

Correlation between BSRM & UCBL


0.730126

CACULAITON OF PRICE WEIGHTED INDEX


sl.
Company Name
1 LAFARGE SURMA CEMENT LTD.
2 UNITED COMMERCIAL BANK LTD.
3 ACI LIMITED
4 BSRM STEELS LIMITED
5 Eastern Housing Limited
PORTFOILO INDEX
DIVISOR=5

Buying Price(TK)
79.9
26.4
238.6
74.9
62.1
96.38

Calculaiton of value weighted index

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

Assuming beginning index value is 1000


Portfolio index in week 5
1058.3255

Calculation of Unweighted Index WEEK 4


Stock
LSC
UCBL
ACI
BSRM
EHL

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

Assuming beginning index value is 1000

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

turn for UCBL

Expected Retrun for ACI


-0.008425

Expected return for EHL


-0.005375

SD for ACI
0.014035

SD for EHL
0.0282

between LSC & ACI

Correlation between LSC & EHL


0.56871

Correlation between LSC & BSR


0.857768

between UCBL &ACI

Correlation between UCBL & EHL


-0.509993

Correlation between UCBL & BS


0.730126

between ACI &UCBL

Correlation between ACI & EHL


-0.343405

Correlation between ACI & BSRM


0.079053

between EHL & UCBL

Correlation between EHL & ACI


-0.343405

Correlation between EHL & BSR


0.00212

between BSRM & UCBL

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

Correlation between BSRM & ACI


0.079053

Correlation between BSRM & EH


0.00212

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

turn for EHL

between LSC & BSRM

between UCBL & BSRM

between ACI & BSRM

between EHL & BSRM

Expected return for BSRM


-0.0455

SD for BSRM
0.098558

between BSRM & EHL

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)

WEEK 6 DATA CACULATION


Calculation Of GM
Company
LSC
UCBL
ACI
BSRM
EHL

% 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 Expected return for of the each stock


Possible return calculation
LSC
Ucbl
ACI
EHL
BSRM
0.012
0.021
0.1
0.0123
0.012
-0.011
-0.012
0.07
0.02
0.075
0.034
0.023
0.05
0.034
0.01
0.032
0.02
0.0123
0.032
0.02
Expected Return for LSC
0.02375

Expected return for UCBL


0.013

Calculation of SD
SD for LSC
0.02099802

SD for UCBL
0.016713

Calculation of Correlation
Corelation between LSC & UCBL
0.88807719

Correlation between LSC & ACI


-0.590033

Correlation between UCBL & LSC


0.88807719

Correlation between UCBL &ACI


-0.197275

Correlation between ACI & LSC


-0.59003342

Correlation between ACI &UCBL


0.197275

Correlation between EHL & LSC


0.71365211

Correlation between EHL & UCBL


0.315804

Correlation between BSRM & LSC


-0.85583632

Correlation between BSRM & UCBL


-0.996419

CACULAITON OF PRICE WEIGHTED INDEX


sl.
Company Name
1 LAFARGE SURMA CEMENT LTD.
2 UNITED COMMERCIAL BANK LTD.
3 ACI LIMITED
4 BSRM STEELS LIMITED
5 Eastern Housing Limited
PORTFOILO INDEX
DIVISOR=5

Buying Price(TK)
79.9
26.4
238.6
74.9
62.1
96.38

Calculaiton of value weighted index

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

Assuming beginning index value is 1000


Portfolio index in week 6
1041.8938

Calculation of Unweighted Index WEEK 6


Stock
LSC
UCBL
ACI
BSRM
EHL

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

Assuming beginning index value is 1000

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

turn for UCBL

Expected Retrun for ACI


0.058075

Expected return for EHL


0.024575

SD for ACI
0.03679

SD for EHL
0.010256

between LSC & ACI

Correlation between LSC & EHL


0.713652

Correlation between LSC & BS


-0.855836

between UCBL &ACI

Correlation between UCBL & EHL


0.315804

Correlation between UCBL & B


-0.996419

between ACI &UCBL

Correlation between ACI & EHL


-0.870318

Correlation between ACI & BSR


0.118012

between EHL & UCBL

Correlation between EHL & ACI


-0.870318

Correlation between EHL & BS


0.00212

between BSRM & UCBL

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

Correlation between BSRM & ACI


0.118012

Correlation between BSRM & E


0.00212

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

xpected return for EHL

Expected return for BSRM


0.02925

D for EHL

SD for BSRM
0.030804

orrelation between LSC & BSRM

orrelation between UCBL & BSRM

orrelation between ACI & BSRM

orrelation between EHL & BSRM

orrelation between BSRM & EHL

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)

Summary of The Porfolio Management


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

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

Holding Period Return


LSC
UCBL
ACI
BSRM
EHL

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

Expected Return of the Portfolio


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
EHL
-0.043478 0.090909
-0.058642

Week 4 Week 5
-0.021277 -0.02534
-0.003731 0.02621
-0.07242 -0.03917
-0.07572 -0.01084
-0.031148 0.01353

Expected Return for LSC


0.005060814

Expected return for UCBL


0.007723

Calculation of SD
SD for LSC

SD for UCBL

0.08770275

0.025609

Calculation of Correlation
Corelation between LSC & UCBL
-0.228890482

Correlation between LSC & ACI


0.886684

Correlation between UCBL & LSC


-0.228890482

Correlation between UCBL &ACI


-0.341954

Correlation between ACI & LSC


0.886683682

Correlation between ACI &UCBL


0.341954

Correlation between EHL & LSC


-0.856371252

Correlation between EHL & UCBL


-0.011788

Correlation between BSRM & LSC


0.583228993

Correlation between BSRM & UCBL


-0.483834

Calculaiton of Expected Return & Standard Deviation of the Portfolio


Company Name
Expected Return
weight
Standard Deviation
LSC
0.005061
0.3933
0.087703
UCBL
0.007723
0.1268
0.0256
ACI
0.1567
0.2546
0.066239
BSRM
0.21238
0.1577
0.081141
EHL
-0.00577
0.0673
0.060375
0.9997
E(Rp)=
0.07597

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

REQUIRED RETURN ESTIMATED RETRUN


0.039792
-0.0088
0.07827
0.00377
0.044148
0.06724
0.093421
0.05069
0.043167
-0.078125

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

Expected Retrun for ACI


-0.011951

Expected return for BSRM


0.021052

SD for ACI

SD for BSRM

0.066239

0.081141

Correlation between LSC & BSRM


0.583229

Correlation between LSC & EHL


-0.856371

Correlation between UCBL & BSMR


-0.483834

Correlation between UCBL & EHL


-0.011788

Correlation between ACI & BSRM


0.888347

Correlation between ACI & BSRM


-0.527466

HL & UCBL

Correlation between EHL & ACI


-0.527466

Correlation between EHL & BSRM


-0.085549

SRM & UCBL

Correlation between BSRM & ACI


0.888347

Correlation between BSRM & EHL


-0.085549

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

turn for BSRM

SD for EHL

Expected return for EHL


-0.005766

0.0603753222

between LSC & EHL

between UCBL & EHL

between ACI & BSRM

between EHL & BSRM

between BSRM & EHL

(BSRM,M)

Вам также может понравиться