BNWM - Bannu Woollen Mills Limited - Analysis - 06/12/2012

Company	BNWM	Symbol
Company Name	Bannu Woollen Mills Limited	Company Name
Avg EPS	Rs 8.59	Average of past year end EPS's
Avg EPS FV	Rs 85.89	Fair Value based on average of past year end EPS's
EPS	Rs 17.34	Last four quarters EPS
EPS FV	Rs 173.40	Fair Value based on last four quarters EPS
Current Price	Rs 50.10	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 3.00	Total dividend paid during last four quarters
Div FV	Rs 30.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 1.25	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 12.50	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 53.97	Fair value (averaged of other fair value)
Upside	7.72%	Upside potential (in percentage) based on the above Average.
Div Yield	5.99%	Dividend yield
Book Value	Rs 164.89	Book Value
Sector	Personal Goods (Textile)	Sector
FV CF/S	Rs -119.66	Fair Value based on cash flow per share
Outstanding Shares	7,605,000	Number of  Outstanding Shares
Current Assets	Rs 618.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 384.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 30.77	Net Current Asset Value / Share
Total Assets	Rs 1,638.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs -91.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs -11.97	Cash Flow per Share
Symbol	BNWM
Current Price	Rs 55.42
Previous Day Price	Rs 58.33
Daily Return	-4.99%
Price Week Ago	Rs 59.72
Weekly Return	-7.20%
Price Month Ago	Rs 33.83
Monthly Return	63.82%
Price Quarter Ago	Rs 34.60
Quarterly Return	60.17%
Price Year Ago	Rs 34.60
Yearly Return	60.17%

BNWM - Bannu Woollen Mills Limited - Analysis - 06/12/2012