HCAR - Honda Atlas Cars (Pakistan) Ltd. - Analysis - 28/11/2012

Company	HCAR	Symbol
Company Name	Honda Atlas Cars (Pakistan) Ltd.	Company Name
Avg EPS	Rs -2.96	Average of past year end EPS's
Avg EPS FV	Rs -29.60	Fair Value based on average of past year end EPS's
EPS	Rs -4.04	Last four quarters EPS
EPS FV	Rs -40.40	Fair Value based on last four quarters EPS
Current Price	Rs 15.47	Last closing stock price
Updated	November 2012	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Div FV	Rs 0.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 0.25	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 2.50	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs -38.17	Fair value (averaged of other fair value)
Upside	-346.76%	Upside potential (in percentage) based on the above Average.
Div Yield	0.00%	Dividend yield
Book Value	Rs 6.47	Book Value
Sector	Automobile and Parts	Sector
FV CF/S	Rs -177.73	Fair Value based on cash flow per share
Outstanding Shares	142,800,000	Number of  Outstanding Shares
Current Assets	Rs 7,307.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 11,371.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -28.46	Net Current Asset Value / Share
Total Assets	Rs 12,295.00	Currency in Millions of Pakistan Rupees
Quarter	June 2012	Data Quarter
CfO	Rs -2,538.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs -17.77	Cash Flow per Share
Symbol	HCAR
Current Price	Rs 15.47
Previous Day Price	Rs 14.47
Daily Return	6.91%
Price Week Ago	Rs 13.74
Weekly Return	12.59%
Price Month Ago	Rs 13.82
Monthly Return	11.94%
Price Quarter Ago	Rs 14.00
Quarterly Return	10.50%
Price Year Ago	Rs 9.01
Yearly Return	71.70%

HCAR - Honda Atlas Cars (Pakistan) Ltd. - Analysis - 28/11/2012