AICL - Adamjee Insurance Co. Ltd. - Analysis - 28/11/2012

Company	AICL	Symbol
Company Name	Adamjee Insurance Co. Ltd.	Company Name
Avg EPS	Rs 15.70	Average of past year end EPS's
Avg EPS FV	Rs 156.95	Fair Value based on average of past year end EPS's
EPS	Rs 4.90	Last four quarters EPS
EPS FV	Rs 49.00	Fair Value based on last four quarters EPS
Current Price	Rs 71.45	Last closing stock price
Updated	November 2012	Data Month/Year
Div	Rs 1.50	Total dividend paid during last four quarters
Div FV	Rs 15.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 2.14	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 21.44	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 56.62	Fair value (averaged of other fair value)
Upside	-20.76%	Upside potential (in percentage) based on the above Average.
Div Yield	2.10%	Dividend yield
Book Value	Rs 94.73	Book Value
Sector	Non Life Insurance	Sector
FV CF/S	Rs 2.59	Fair Value based on cash flow per share
Outstanding Shares	123,704,543	Number of  Outstanding Shares
Current Assets	NA	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 15,094.00	Currency in Millions of Pakistan Rupees
NCAV/S	#VALUE!	Net Current Asset Value / Share
Total Assets	Rs 26,813.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 32.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 0.26	Cash Flow per Share
Symbol	AICL
Current Price	Rs 71.45
Previous Day Price	Rs 68.88
Daily Return	3.73%
Price Week Ago	Rs 64.41
Weekly Return	10.93%
Price Month Ago	Rs 63.78
Monthly Return	12.03%
Price Quarter Ago	Rs 65.69
Quarterly Return	8.77%
Price Year Ago	Rs 45.40
Yearly Return	57.38%

AICL - Adamjee Insurance Co. Ltd. - Analysis - 28/11/2012