ICI - I.C.I Pakistan Ltd. - Analysis - 14/12/2012

Company	ICI	Symbol
Company Name	I.C.I Pakistan Ltd.	Company Name
Avg EPS	Rs 13.96	Average of past year end EPS's
Avg EPS FV	Rs 139.56	Fair Value based on average of past year end EPS's
EPS	Rs 10.40	Last four quarters EPS
EPS FV	Rs 104.00	Fair Value based on last four quarters EPS
Current Price	Rs 176.39	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 9.00	Total dividend paid during last four quarters
Div FV	Rs 90.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 7.22	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 72.22	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 17.83	Fair value (averaged of other fair value)
Upside	-89.89%	Upside potential (in percentage) based on the above Average.
Div Yield	5.10%	Dividend yield
Book Value	Rs 107.49	Book Value
Sector	Chemicals	Sector
FV CF/S	Rs -383.83	Fair Value based on cash flow per share
Outstanding Shares	92,359,050	Number of  Outstanding Shares
Current Assets	Rs 7,942.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 8,372.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -4.66	Net Current Asset Value / Share
Total Assets	Rs 18,300.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs -3,545.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs -38.38	Cash Flow per Share
Symbol	ICI
Current Price	Rs 175.00
Previous Day Price	Rs 175.00
Daily Return	0.00%
Price Week Ago	Rs 176.57
Weekly Return	-0.89%
Price Month Ago	Rs 171.16
Monthly Return	2.24%
Price Quarter Ago	Rs 168.11
Quarterly Return	4.10%
Price Year Ago	Rs 121.08
Yearly Return	44.53%

ICI - I.C.I Pakistan Ltd. - Analysis - 14/12/2012