SEARL - Searl Pakistan Ltd. - Analysis - 10/12/2012

Company	SEARL	Symbol
Company Name	Searl Pakistan Ltd.	Company Name
Avg EPS	Rs 8.00	Average of past year end EPS's
Avg EPS FV	Rs 80.01	Fair Value based on average of past year end EPS's
EPS	Rs 10.98	Last four quarters EPS
EPS FV	Rs 109.80	Fair Value based on last four quarters EPS
Current Price	Rs 43.83	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 1.50	Total dividend paid during last four quarters
Div FV	Rs 15.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 1.97	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 19.69	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 39.70	Fair value (averaged of other fair value)
Upside	-9.42%	Upside potential (in percentage) based on the above Average.
Div Yield	3.42%	Dividend yield
Book Value	Rs 48.93	Book Value
Sector	Pharma and Bio Tech	Sector
FV CF/S	Rs 17.17	Fair Value based on cash flow per share
Outstanding Shares	47,165,251	Number of  Outstanding Shares
Current Assets	Rs 2,405.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 3,004.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -12.70	Net Current Asset Value / Share
Total Assets	Rs 5,312.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 81.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 1.72	Cash Flow per Share
Symbol	SEARL
Current Price	Rs 43.83
Previous Day Price	Rs 44.28
Daily Return	-1.02%
Price Week Ago	Rs 43.44
Weekly Return	0.90%
Price Month Ago	Rs 43.06
Monthly Return	1.79%
Price Quarter Ago	Rs 52.50
Quarterly Return	-16.51%
Price Year Ago	Rs 48.00
Yearly Return	-8.69%

SEARL - Searl Pakistan Ltd. - Analysis - 10/12/2012