NPL - Nishat Power Ltd. - Analysis - 03/12/2012

Company	NPL	Symbol
Company Name	Nishat Power Ltd.	Company Name
Avg EPS	Rs 3.73	Average of past year end EPS's
Avg EPS FV	Rs 37.31	Fair Value based on average of past year end EPS's
EPS	Rs 5.97	Last four quarters EPS
EPS FV	Rs 59.74	Fair Value based on last four quarters EPS
Current Price	Rs 18.97	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 2.00	Total dividend paid during last four quarters
Div FV	Rs 20.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 0.50	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 5.00	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 29.27	Fair value (averaged of other fair value)
Upside	54.29%	Upside potential (in percentage) based on the above Average.
Div Yield	10.54%	Dividend yield
Book Value	Rs 21.71	Book Value
Sector	Electricity	Sector
FV CF/S	Rs 80.88	Fair Value based on cash flow per share
Outstanding Shares	354,088,500	Number of  Outstanding Shares
Current Assets	Rs 11,716.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 18,714.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -19.76	Net Current Asset Value / Share
Total Assets	Rs 26,400.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 2,864.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 8.09	Cash Flow per Share
Symbol	NPL
Current Price	Rs 18.97
Previous Day Price	Rs 18.07
Daily Return	4.98%
Price Week Ago	Rs 17.05
Weekly Return	11.26%
Price Month Ago	Rs 15.77
Monthly Return	20.29%
Price Quarter Ago	Rs 15.46
Quarterly Return	22.70%
Price Year Ago	Rs 15.46
Yearly Return	22.70%

NPL - Nishat Power Ltd. - Analysis - 03/12/2012