SRVI - Service Ind. - Analysis - 24/12/2012

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 294.95	Fair Value based on average of past year end EPS's
EPS	Rs 24.87	Last four quarters EPS
EPS FV	Rs 261.79	Fair Value based on last four quarters EPS
Current Price	Rs 172.15	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 10.00	Total dividend paid during last four quarters
Div FV	Rs 105.26	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 68.42	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 95.59	Fair value (averaged of other fair value)
Upside	-44.47%	Upside potential (in percentage) based on the above Average.
Div Yield	5.81%	Dividend yield
Book Value	Rs 161.78	Book Value
Sector	Personal Goods (Textile)	Sector
FV CF/S	Rs -244.15	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 172.15
Previous Day Price	Rs 168.91
Daily Return	1.92%
Price Week Ago	Rs 172.07
Weekly Return	0.05%
Price Month Ago	Rs 164.50
Monthly Return	4.65%
Price Quarter Ago	Rs 176.61
Quarterly Return	-2.53%
Price Year Ago	Rs 191.90
Yearly Return	-10.29%

SRVI - Service Ind. - Analysis - 24/12/2012