SHJS - Shahtaj Sugar Mills Ltd. - Analysis - 26/12/2012

Company	SHJS	Symbol
Company Name	Shahtaj Sugar Mills Ltd.	Company Name
Sector	Food Producers
Avg EPS	Rs 13.62	Average of past year end EPS's
Avg EPS FV	Rs 143.37	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 19.56	Last four quarters EPS
EPS FV	Rs 205.89	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 90.90	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 12.50	Total dividend paid during last four quarters
Div FV	Rs 131.58	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 5.50	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 57.89	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 127.02	Fair value (averaged of other fair value)
Upside	39.74%	Upside potential (in percentage) based on the above Average.
Div Yield	13.75%	Dividend yield
Book Value	Rs 94.99	Book Value
FV CF/S	Rs 199.81	Fair Value based on cash flow per share
Outstanding Shares	12,011,200	Number of  Outstanding Shares
Current Assets	Rs 1,463.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 795.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 55.61	Net Current Asset Value / Share
Total Assets	Rs 1,936.00	Currency in Millions of Pakistan Rupees
Quarter	June 2012	Data Quarter
CfO	Rs 228.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 18.98	Cash Flow per Share
P/E	4.65	Price over earnings ratio
P/E Sector Avg	-19.53	Sector Average P/E
P/B	0.96	Price over book value ratio
P/B Sector Avg	6.90	Sector Average P/B
Symbol	SHJS
Current Price	Rs 90.90
Previous Day Price	Rs 87.50
Daily Return	3.89%
Price Week Ago	Rs 83.79
Weekly Return	8.49%
Price Month Ago	Rs 76.00
Monthly Return	19.61%
Price Quarter Ago	Rs 77.00
Quarterly Return	18.05%
Price Year Ago	Rs 83.95
Yearly Return	8.28%

SHJS - Shahtaj Sugar Mills Ltd. - Analysis - 26/12/2012