SURC - Suraj Cotton Mills Ltd. - Analysis - 11/12/2012

Company	SURC	Symbol
Company Name	Suraj Cotton Mills Ltd.	Company Name
Avg EPS	Rs 15.64	Average of past year end EPS's
Avg EPS FV	Rs 156.40	Fair Value based on average of past year end EPS's
EPS	Rs 26.24	Last four quarters EPS
EPS FV	Rs 262.40	Fair Value based on last four quarters EPS
Current Price	Rs 60.50	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 4.00	Total dividend paid during last four quarters
Div FV	Rs 40.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 2.78	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 27.78	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 124.77	Fair value (averaged of other fair value)
Upside	106.23%	Upside potential (in percentage) based on the above Average.
Div Yield	6.61%	Dividend yield
Book Value	Rs 138.08	Book Value
Sector	Personal Goods (Textile)	Sector
FV CF/S	Rs 204.04	Fair Value based on cash flow per share
Outstanding Shares	19,800,000	Number of  Outstanding Shares
Current Assets	Rs 2,267.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 1,382.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 44.70	Net Current Asset Value / Share
Total Assets	Rs 4,116.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 404.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 20.40	Cash Flow per Share
Symbol	SURC
Current Price	Rs 60.50
Previous Day Price	Rs 60.88
Daily Return	-0.62%
Price Week Ago	Rs 59.51
Weekly Return	1.66%
Price Month Ago	Rs 42.60
Monthly Return	42.02%
Price Quarter Ago	Rs 34.25
Quarterly Return	76.64%
Price Year Ago	Rs 23.00
Yearly Return	163.04%

SURC - Suraj Cotton Mills Ltd. - Analysis - 11/12/2012