CPL - Clariant Pakistan Limited - Analysis - 16/11/2012

Company	CPL	Symbol
Company Name	Clariant Pakistan Limited	Company Name
Avg EPS	Rs 22.09	Average of past year end EPS's
Avg EPS FV	Rs 220.85	Fair Value based on average of past year end EPS's
EPS	Rs 31.84	Last four quarters EPS
EPS FV	Rs 318.40	Fair Value based on last four quarters EPS
Current Price	Rs 249.50	Last closing stock price
Updated	November 2012	Data Month/Year
Div	Rs 18.00	Total dividend paid during last four quarters
Div FV	Rs 180.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 10.89	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 108.89	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 134.69	Fair value (averaged of other fair value)
Upside	-46.02%	Upside potential (in percentage) based on the above Average.
Div Yield	7.21%	Dividend yield
Book Value	Rs 98.35	Book Value
Sector	Chemicals	Sector
FV CF/S	Rs -42.06	Fair Value based on cash flow per share
Outstanding Shares	34,118,229	Number of  Outstanding Shares
Current Assets	Rs 5,776.10	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 3,784.40	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 58.38	Net Current Asset Value / Share
Total Assets	Rs 7,139.90	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs -143.50	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs -4.21	Cash Flow per Share
Symbol	CPL
Current Price	Rs 250.10
Previous Day Price	Rs 251.10
Daily Return	-0.40%
Price Week Ago	Rs 253.87
Weekly Return	-1.49%
Price Month Ago	Rs 215.50
Monthly Return	16.06%
Price Quarter Ago	Rs 213.00
Quarterly Return	17.42%
Price Year Ago	Rs 149.00
Yearly Return	67.85%

CPL - Clariant Pakistan Limited - Analysis - 16/11/2012