FRSM - Faran Sugar Mills Ltd. - Analysis - 24/12/2012

Company	FRSM	Symbol
Company Name	Faran Sugar Mills Ltd.	Company Name
Avg EPS	Rs 4.91	Average of past year end EPS's
Avg EPS FV	Rs 51.67	Fair Value based on average of past year end EPS's
EPS	Rs 15.15	Last four quarters EPS
EPS FV	Rs 159.47	Fair Value based on last four quarters EPS
Current Price	Rs 28.00	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 2.50	Total dividend paid during last four quarters
Div FV	Rs 26.32	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 0.99	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 10.47	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 23.94	Fair value (averaged of other fair value)
Upside	-14.50%	Upside potential (in percentage) based on the above Average.
Div Yield	8.93%	Dividend yield
Book Value	Rs 41.71	Book Value
Sector	Food Producers	Sector
FV CF/S	Rs -104.04	Fair Value based on cash flow per share
Outstanding Shares	21,651,214	Number of  Outstanding Shares
Current Assets	Rs 1,729.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 2,119.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -18.01	Net Current Asset Value / Share
Total Assets	Rs 3,022.00	Currency in Millions of Pakistan Rupees
Quarter	June 2012	Data Quarter
CfO	Rs -214.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs -9.88	Cash Flow per Share
Symbol	FRSM
Current Price	Rs 28.00
Previous Day Price	Rs 26.70
Daily Return	4.87%
Price Week Ago	Rs 28.10
Weekly Return	-0.36%
Price Month Ago	Rs 27.00
Monthly Return	3.70%
Price Quarter Ago	Rs 26.40
Quarterly Return	6.06%
Price Year Ago	Rs 19.00
Yearly Return	47.37%

FRSM - Faran Sugar Mills Ltd. - Analysis - 24/12/2012