PSO - Pakistan State Oil Co. Ltd. - Analysis - 29/11/2012

Company	PSO	Symbol
Company Name	Pakistan State Oil Co. Ltd.	Company Name
Avg EPS	Rs 43.77	Average of past year end EPS's
Avg EPS FV	Rs 437.67	Fair Value based on average of past year end EPS's
EPS	Rs 58.65	Last four quarters EPS
EPS FV	Rs 586.50	Fair Value based on last four quarters EPS
Current Price	Rs 224.43	Last closing stock price
Updated	November 2012	Data Month/Year
Div	Rs 5.50	Total dividend paid during last four quarters
Div FV	Rs 55.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 14.78	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 147.78	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 230.42	Fair value (averaged of other fair value)
Upside	2.67%	Upside potential (in percentage) based on the above Average.
Div Yield	2.45%	Dividend yield
Book Value	Rs 261.08	Book Value
Sector	Oil and Gas	Sector
FV CF/S	Rs -89.79	Fair Value based on cash flow per share
Outstanding Shares	205,823,520	Number of  Outstanding Shares
Current Assets	Rs 317,402.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 273,211.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 214.70	Net Current Asset Value / Share
Total Assets	Rs 326,947.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs -1,848.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs -8.98	Cash Flow per Share
Symbol	PSO
Current Price	Rs 215.95
Previous Day Price	Rs 216.78
Daily Return	-0.38%
Price Week Ago	Rs 216.18
Weekly Return	-0.11%
Price Month Ago	Rs 210.64
Monthly Return	2.52%
Price Quarter Ago	Rs 251.68
Quarterly Return	-14.20%
Price Year Ago	Rs 243.61
Yearly Return	-11.35%

PSO - Pakistan State Oil Co. Ltd. - Analysis - 29/11/2012