GADT - Gadoon Textile Mills Ltd. - Analysis - 12/12/2012

Company	GADT	Symbol
Company Name	Gadoon Textile Mills Ltd.	Company Name
Avg EPS	Rs 22.28	Average of past year end EPS's
Avg EPS FV	Rs 222.81	Fair Value based on average of past year end EPS's
EPS	Rs 38.42	Last four quarters EPS
EPS FV	Rs 384.20	Fair Value based on last four quarters EPS
Current Price	Rs 116.50	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 7.50	Total dividend paid during last four quarters
Div FV	Rs 75.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 3.83	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 38.33	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 238.77	Fair value (averaged of other fair value)
Upside	104.95%	Upside potential (in percentage) based on the above Average.
Div Yield	6.44%	Dividend yield
Book Value	Rs 227.80	Book Value
Sector	Personal Goods (Textile)	Sector
FV CF/S	Rs 714.67	Fair Value based on cash flow per share
Outstanding Shares	23,437,500	Number of  Outstanding Shares
Current Assets	Rs 3,866.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 3,665.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 8.58	Net Current Asset Value / Share
Total Assets	Rs 9,004.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 1,675.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 71.47	Cash Flow per Share
Symbol	GADT
Current Price	Rs 118.40
Previous Day Price	Rs 120.44
Daily Return	-1.69%
Price Week Ago	Rs 110.77
Weekly Return	6.89%
Price Month Ago	Rs 85.43
Monthly Return	38.59%
Price Quarter Ago	Rs 70.04
Quarterly Return	69.05%
Price Year Ago	Rs 43.86
Yearly Return	169.95%

GADT - Gadoon Textile Mills Ltd. - Analysis - 12/12/2012