BERG - Berger Paints Pakistan Ltd. - Analysis - 18/12/2012

Company	BERG	Symbol
Company Name	Berger Paints Pakistan Ltd.	Company Name
Avg EPS	Rs -1.84	Average of past year end EPS's
Avg EPS FV	Rs -19.37	Fair Value based on average of past year end EPS's
EPS	Rs -0.48	Last four quarters EPS
EPS FV	Rs -5.05	Fair Value based on last four quarters EPS
Current Price	Rs 23.07	Last closing stock price
Updated	December 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 2.61	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 27.49	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 1.31	Fair value (averaged of other fair value)
Upside	-94.31%	Upside potential (in percentage) based on the above Average.
Div Yield	0.00%	Dividend yield
Book Value	Rs 33.43	Book Value
Sector	Construction and Materials (Cement)	Sector
FV CF/S	Rs -11.58	Fair Value based on cash flow per share
Outstanding Shares	18,186,409	Number of  Outstanding Shares
Current Assets	Rs 2,152.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 2,438.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -15.73	Net Current Asset Value / Share
Total Assets	Rs 3,046.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs -20.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs -1.10	Cash Flow per Share
Symbol	BERG
Current Price	Rs 21.98
Previous Day Price	Rs 20.94
Daily Return	4.97%
Price Week Ago	Rs 20.28
Weekly Return	8.38%
Price Month Ago	Rs 21.65
Monthly Return	1.52%
Price Quarter Ago	Rs 17.27
Quarterly Return	27.27%
Price Year Ago	Rs 14.12
Yearly Return	55.67%

BERG - Berger Paints Pakistan Ltd. - Analysis - 18/12/2012