MARI - Mari Gas Company Limited - Analysis - 29/11/2012

Company	MARI	Symbol
Company Name	Mari Gas Company Limited	Company Name
Avg EPS	Rs 28.08	Average of past year end EPS's
Avg EPS FV	Rs 280.77	Fair Value based on average of past year end EPS's
EPS	Rs 5.49	Last four quarters EPS
EPS FV	Rs 54.90	Fair Value based on last four quarters EPS
Current Price	Rs 98.95	Last closing stock price
Updated	November 2012	Data Month/Year
Div	Rs 3.37	Total dividend paid during last four quarters
Div FV	Rs 33.70	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 2.74	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 27.38	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 88.05	Fair value (averaged of other fair value)
Upside	-11.01%	Upside potential (in percentage) based on the above Average.
Div Yield	3.41%	Dividend yield
Book Value	Rs 129.03	Book Value
Sector	Oil and Gas	Sector
FV CF/S	Rs 98.39	Fair Value based on cash flow per share
Outstanding Shares	91,875,000	Number of  Outstanding Shares
Current Assets	Rs 21,918.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 22,636.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -7.81	Net Current Asset Value / Share
Total Assets	Rs 34,491.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 904.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 9.84	Cash Flow per Share
Symbol	MARI
Current Price	Rs 98.70
Previous Day Price	Rs 99.05
Daily Return	-0.35%
Price Week Ago	Rs 99.26
Weekly Return	-0.56%
Price Month Ago	Rs 99.98
Monthly Return	-1.28%
Price Quarter Ago	Rs 99.42
Quarterly Return	-0.72%
Price Year Ago	Rs 91.38
Yearly Return	8.01%

MARI - Mari Gas Company Limited - Analysis - 29/11/2012