NRL - National Refinery Ltd. - Analysis - 19/12/2012

Company	NRL	Symbol
Company Name	National Refinery Ltd.	Company Name
Avg EPS	Rs 52.07	Average of past year end EPS's
Avg EPS FV	Rs 548.08	Fair Value based on average of past year end EPS's
EPS	Rs 32.41	Last four quarters EPS
EPS FV	Rs 341.16	Fair Value based on last four quarters EPS
Current Price	Rs 212.76	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 15.00	Total dividend paid during last four quarters
Div FV	Rs 157.89	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 16.78	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 176.61	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 265.92	Fair value (averaged of other fair value)
Upside	24.98%	Upside potential (in percentage) based on the above Average.
Div Yield	7.05%	Dividend yield
Book Value	Rs 325.50	Book Value
Sector	Oil and Gas	Sector
FV CF/S	Rs 33.57	Fair Value based on cash flow per share
Outstanding Shares	79,966,560	Number of  Outstanding Shares
Current Assets	Rs 46,814.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 24,534.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 278.62	Net Current Asset Value / Share
Total Assets	Rs 50,563.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 255.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 3.19	Cash Flow per Share
Symbol	NRL
Current Price	Rs 213.21
Previous Day Price	Rs 213.45
Daily Return	-0.11%
Price Week Ago	Rs 214.34
Weekly Return	-0.53%
Price Month Ago	Rs 212.15
Monthly Return	0.50%
Price Quarter Ago	Rs 230.19
Quarterly Return	-7.38%
Price Year Ago	Rs 240.99
Yearly Return	-11.53%

NRL - National Refinery Ltd. - Analysis - 19/12/2012