ATRL - Attock Refinery Ltd. - Analysis - 20/12/2012

Company	ATRL	Symbol
Company Name	Attock Refinery Ltd.	Company Name
Avg EPS	Rs 25.35	Average of past year end EPS's
Avg EPS FV	Rs 266.83	Fair Value based on average of past year end EPS's
EPS	Rs 38.86	Last four quarters EPS
EPS FV	Rs 409.05	Fair Value based on last four quarters EPS
Current Price	Rs 171.03	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 7.50	Total dividend paid during last four quarters
Div FV	Rs 78.95	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 2.83	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 29.82	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 245.18	Fair value (averaged of other fair value)
Upside	43.36%	Upside potential (in percentage) based on the above Average.
Div Yield	4.39%	Dividend yield
Book Value	Rs 334.38	Book Value
Sector	Oil and Gas	Sector
FV CF/S	Rs 592.14	Fair Value based on cash flow per share
Outstanding Shares	85,293,000	Number of  Outstanding Shares
Current Assets	Rs 70,525.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 70,090.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 5.10	Net Current Asset Value / Share
Total Assets	Rs 98,610.00	Currency in Millions of Pakistan Rupees
Quarter	June 2012	Data Quarter
CfO	Rs 4,798.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 56.25	Cash Flow per Share
Symbol	ATRL
Current Price	Rs 173.31
Previous Day Price	Rs 170.79
Daily Return	1.48%
Price Week Ago	Rs 168.72
Weekly Return	2.72%
Price Month Ago	Rs 168.75
Monthly Return	2.70%
Price Quarter Ago	Rs 127.46
Quarterly Return	35.97%
Price Year Ago	Rs 111.08
Yearly Return	56.02%

ATRL - Attock Refinery Ltd. - Analysis - 20/12/2012