SRVI - Service Ind. - Analysis - 11/12/2012

Company	SRVI	Symbol
Company Name	Service Ind.	Company Name
Avg EPS	Rs 28.02	Average of past year end EPS's
Avg EPS FV	Rs 280.20	Fair Value based on average of past year end EPS's
EPS	Rs 9.00	Last four quarters EPS
EPS FV	Rs 90.00	Fair Value based on last four quarters EPS
Current Price	Rs 168.00	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 10.00	Total dividend paid during last four quarters
Div FV	Rs 100.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 6.50	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 65.00	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 69.45	Fair value (averaged of other fair value)
Upside	-58.66%	Upside potential (in percentage) based on the above Average.
Div Yield	5.95%	Dividend yield
Book Value	Rs 161.78	Book Value
Sector	Personal Goods (Textile)	Sector
FV CF/S	Rs -231.94	Fair Value based on cash flow per share
Outstanding Shares	12,028,800	Number of  Outstanding Shares
Current Assets	Rs 4,569.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 4,315.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 21.12	Net Current Asset Value / Share
Total Assets	Rs 6,261.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs -279.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs -23.19	Cash Flow per Share
Symbol	SRVI
Current Price	Rs 170.00
Previous Day Price	Rs 170.68
Daily Return	-0.40%
Price Week Ago	Rs 168.00
Weekly Return	1.19%
Price Month Ago	Rs 162.02
Monthly Return	4.93%
Price Quarter Ago	Rs 193.24
Quarterly Return	-12.03%
Price Year Ago	Rs 190.00
Yearly Return	-10.53%

SRVI - Service Ind. - Analysis - 11/12/2012