PKGP - Pakgen Power Ltd. - Analysis - 18/12/2012

Company	PKGP	Symbol
Company Name	Pakgen Power Ltd.	Company Name
Avg EPS	Rs 3.68	Average of past year end EPS's
Avg EPS FV	Rs 38.74	Fair Value based on average of past year end EPS's
EPS	Rs 4.87	Last four quarters EPS
EPS FV	Rs 51.26	Fair Value based on last four quarters EPS
Current Price	Rs 22.35	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 2.50	Total dividend paid during last four quarters
Div FV	Rs 26.32	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 3.75	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 39.47	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 32.58	Fair value (averaged of other fair value)
Upside	45.75%	Upside potential (in percentage) based on the above Average.
Div Yield	11.19%	Dividend yield
Book Value	Rs 37.45	Book Value
Sector	Electricity	Sector
FV CF/S	Rs 18.39	Fair Value based on cash flow per share
Outstanding Shares	372,081,591	Number of  Outstanding Shares
Current Assets	Rs 15,446.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 9,342.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 16.41	Net Current Asset Value / Share
Total Assets	Rs 23,276.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 650.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 1.75	Cash Flow per Share
Symbol	PKGP
Current Price	Rs 22.39
Previous Day Price	Rs 21.89
Daily Return	2.28%
Price Week Ago	Rs 21.14
Weekly Return	5.91%
Price Month Ago	Rs 17.75
Monthly Return	26.14%
Price Quarter Ago	Rs 16.12
Quarterly Return	38.90%
Price Year Ago	Rs 11.78
Yearly Return	90.07%

PKGP - Pakgen Power Ltd. - Analysis - 18/12/2012