BHAT - Bhanero Textile Mills Ltd. - Analysis - 12/12/2012

Company	BHAT	Symbol
Company Name	Bhanero Textile Mills Ltd.	Company Name
Avg EPS	Rs 95.13	Average of past year end EPS's
Avg EPS FV	Rs 951.26	Fair Value based on average of past year end EPS's
EPS	Rs 109.31	Last four quarters EPS
EPS FV	Rs 1,093.10	Fair Value based on last four quarters EPS
Current Price	Rs 278.77	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 20.00	Total dividend paid during last four quarters
Div FV	Rs 200.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 11.29	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 112.86	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 695.70	Fair value (averaged of other fair value)
Upside	149.56%	Upside potential (in percentage) based on the above Average.
Div Yield	7.17%	Dividend yield
Book Value	Rs 830.67	Book Value
Sector	Personal Goods (Textile)	Sector
FV CF/S	Rs 1,393.33	Fair Value based on cash flow per share
Outstanding Shares	3,000,000	Number of  Outstanding Shares
Current Assets	Rs 1,869.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 1,003.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 288.67	Net Current Asset Value / Share
Total Assets	Rs 3,495.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 418.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 139.33	Cash Flow per Share
Symbol	BHAT
Current Price	#N/A
Previous Day Price	#N/A
Daily Return	#N/A
Price Week Ago	#N/A
Weekly Return	#N/A
Price Month Ago	#N/A
Monthly Return	#N/A
Price Quarter Ago	#N/A
Quarterly Return	#N/A
Price Year Ago	#N/A
Yearly Return	#N/A

BHAT - Bhanero Textile Mills Ltd. - Analysis - 12/12/2012