INIL - International Industries Ltd. - Analysis - 18/12/2012

Company	INIL	Symbol
Company Name	International Industries Ltd.	Company Name
Avg EPS	Rs 6.53	Average of past year end EPS's
Avg EPS FV	Rs 68.76	Fair Value based on average of past year end EPS's
EPS	Rs 3.92	Last four quarters EPS
EPS FV	Rs 41.26	Fair Value based on last four quarters EPS
Current Price	Rs 33.52	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 2.00	Total dividend paid during last four quarters
Div FV	Rs 21.05	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 3.14	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 33.04	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 14.88	Fair value (averaged of other fair value)
Upside	-55.62%	Upside potential (in percentage) based on the above Average.
Div Yield	5.97%	Dividend yield
Book Value	Rs 29.86	Book Value
Sector	Industrial metals and Mining	Sector
FV CF/S	Rs -19.23	Fair Value based on cash flow per share
Outstanding Shares	119,892,600	Number of  Outstanding Shares
Current Assets	Rs 16,658.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 25,125.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -70.62	Net Current Asset Value / Share
Total Assets	Rs 28,705.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs -219.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs -1.83	Cash Flow per Share
Symbol	INIL
Current Price	Rs 34.06
Previous Day Price	Rs 34.33
Daily Return	-0.79%
Price Week Ago	Rs 33.74
Weekly Return	0.95%
Price Month Ago	Rs 33.43
Monthly Return	1.88%
Price Quarter Ago	Rs 36.84
Quarterly Return	-7.55%
Price Year Ago	Rs 28.22
Yearly Return	20.69%

INIL - International Industries Ltd. - Analysis - 18/12/2012