ILTM - Island Textile Mills Ltd. - Analysis - 17/12/2012

Company	ILTM	Symbol
Company Name	Island Textile Mills Ltd.	Company Name
Avg EPS	Rs 193.65	Average of past year end EPS's
Avg EPS FV	Rs 2,038.45	Fair Value based on average of past year end EPS's
EPS	Rs 498.47	Last four quarters EPS
EPS FV	Rs 5,247.05	Fair Value based on last four quarters EPS
Current Price	Rs 1,052.74	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 10.00	Total dividend paid during last four quarters
Div FV	Rs 105.26	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 3.33	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 35.09	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 1,080.01	Fair value (averaged of other fair value)
Upside	2.59%	Upside potential (in percentage) based on the above Average.
Div Yield	0.95%	Dividend yield
Book Value	Rs 1,794.00	Book Value
Sector	Personal Goods (Textile)	Sector
FV CF/S	Rs -1,515.79	Fair Value based on cash flow per share
Outstanding Shares	500,000	Number of  Outstanding Shares
Current Assets	Rs 1,032.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 1,104.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -144.00	Net Current Asset Value / Share
Total Assets	Rs 2,001.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs -72.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs -144.00	Cash Flow per Share
Symbol	ILTM
Current Price	Rs 1,052.74
Previous Day Price	Rs 1,108.15
Daily Return	-5.00%
Price Week Ago	Rs 1,125.00
Weekly Return	-6.42%
Price Month Ago	Rs 565.49
Monthly Return	86.16%
Price Quarter Ago	Rs 291.00
Quarterly Return	261.77%
Price Year Ago	Rs 158.16
Yearly Return	565.62%

ILTM - Island Textile Mills Ltd. - Analysis - 17/12/2012